{"text_format":"3","workbook":"xlsx","n_sheets":18,"sheets":["NOVO","MENU","DADOS","BDI","ORÇAMENTO","EVENTOS","CÁLCULO","CRONOPLE","CRONO","QCI","PLE","BM","RRE","OFÍCIO","PO-PLE","CFF-PLE","PO-BM","CFF-BM"],"not_rendered":{"images":2,"defined_names":360,"comments":7},"read":"whole","date_system":"1900"}

{"sheet":"NOVO","index":0,"n_rows":192,"n_cols":4,"rows_kept":192}
[]
[]
[null,"Novidades da Versão"]
[]
[]
["V3.00"]
[null,"GERAL"]
[null,null,{"$f":"IF(D8<>\"\",\"▪\",\"\")","v":"▪"},"Lançamento: Adequação à Portaria 424/2016. Acompanhamento por Eventos."]
[null,null,{"$f":"IF(D9<>\"\",\"▪\",\"\")","v":""}]
["V3.01"]
[null,"GERAL"]
[null,null,{"$f":"IF(D12<>\"\",\"▪\",\"\")","v":"▪"},"Ajustes de formatações."]
[null,"PO"]
[null,null,{"$f":"IF(D14<>\"\",\"▪\",\"\")","v":"▪"},"Correção da aplicação do BDI não desonerado."]
[null,null,{"$f":"IF(D15<>\"\",\"▪\",\"\")","v":"▪"},"Inclusão de coluna exclusiva \"Preço Unitário Edital\", para o Modo 'Orçamento Licitado'."]
[]
["V3.02"]
[null,"GERAL"]
[null,null,{"$f":"IF(D19<>\"\",\"▪\",\"\")","v":"▪"},"Ajustes de formatações."]
[null,null,{"$f":"IF(D20<>\"\",\"▪\",\"\")","v":"▪"},"Correção do Problema de Guias ocultas no BROFFICE."]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D22<>\"\",\"▪\",\"\")","v":"▪"},"Ampliada obtenção de dados da Planilha Referência de 20.000 para 65.536 linhas."]
[null,"CRONOGRAMA"]
[null,null,{"$f":"IF(D24<>\"\",\"▪\",\"\")","v":"▪"},"Correção na formulação do total acumulado por Repasse, CP e Outros"]
[null,"QCI"]
[null,null,{"$f":"IF(D26<>\"\",\"▪\",\"\")","v":"▪"},"Correção na formulação do arredondamento no rateio dos valores do QCI."]
[null,"RRE"]
[null,null,{"$f":"IF(D28<>\"\",\"▪\",\"\")","v":"▪"},"Correção na formulação do total por Repasse, CP e Outros."]
[]
["V3.03"]
[null,"GERAL"]
[null,null,{"$f":"IF(D32<>\"\",\"▪\",\"\")","v":"▪"},"Correção do Problema de Guias ocultas no BROFFICE."]
[null,"CÁLCULO"]
[null,null,{"$f":"IF(D34<>\"\",\"▪\",\"\")","v":"▪"},"Corrigida lentidão e travamento ao incluir e excluir frentes."]
[]
[]
["V3.04"]
[null,"BDI"]
[null,null,{"$f":"IF(D39<>\"\",\"▪\",\"\")","v":"▪"},"Correção da CPRB que exibia 4,5% mesmo quando não desonerado."]
[null,"CRONOGRAMA"]
[null,null,{"$f":"IF(D41<>\"\",\"▪\",\"\")","v":"▪"},"Correção da distribuição de Repasse, CP e Outros para as metas manuais."]
[null,"QCI"]
[null,null,{"$f":"IF(D43<>\"\",\"▪\",\"\")","v":"▪"},"Adicionado botão para adotar a CP do QCI como CP do contrato (zera saldo a reprogramar de CP)."]
[]
["V3.05"]
[null,"GERAL"]
[null,null,{"$f":"IF(D47<>\"\",\"▪\",\"\")","v":"▪"},"Corrigido modo de Cálculo da Planilha para Automático."]
[]
["V3.06"]
[null,"GERAL"]
[null,null,{"$f":"IF(D51<>\"\",\"▪\",\"\")","v":"▪"},"Adicionado modo de arredondamento para compatibilidade com o TransfereGOV, altera na aba DADOS"]
[null,null,{"$f":"IF(D52<>\"\",\"▪\",\"\")","v":"▪"},"A planilha passará a ser disponibilizada com o formato .xlsm. Deve ser usado arquivo referência 1.9 ou superior, também no formato .xlsm"]
[]
["V3.07"]
[null,"GERAL"]
[null,null,{"$f":"IF(D56<>\"\",\"▪\",\"\")","v":"▪"},"Alterada a posição da aba NOVO para antes da aba MENU."]
[null,null,{"$f":"IF(D57<>\"\",\"▪\",\"\")","v":"▪"},"Alterada a posição da aba CÁLCULO para depois da aba EVENTOS. Pois, no caso de acompanhamento por PLE, a lista supensa na coluna \"Nº  Agrupador de Eventos\" na aba CÁLCULO depende do preenchimento prévio da aba EVENTOS."]
[null,null,"▪","Alterada a posição da aba CRONO para depois da aba CRONOPLE. Pois, no caso de acompanhamento por PLE, a aba CRONO tem o preenchimento automático a partir da aba CRONOPLE."]
[null,null,"▪","Alterada a posição da aba PLE para depois da aba QCI. Com a finalidade de deixar agrupadas todas as abas de acompanhamento (PLE, BM, RRE, OFÍCIO)."]
[null,null,"▪","Acrescentados botões de navegação (cor azul claro) em várias abas. Em relação a esses botões, também foram ajustados os links, nomes e formatação."]
[null,null,"▪","Criada macro para exibir apenas as abas pertinentes (exemplo: caso o acompanhamento seja por PLE, a aba BM fica oculta)."]
[null,null,"▪","Ajuste na macro para correção automática do Nº AGRUPADOR DE EVENTOS na aba CÁLCULO, quando se ADCIONAR ou EXCLUIR LINHAS na aba EVENTOS."]
[null,"MENU"]
[null,null,{"$f":"IF(D64<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado o botão \"IMPORTAR DE OUTROS MODELOS CAIXA\": PO (MO27476); PLE (MO27477); e QCI (MO41211)."]
[null,null,{"$f":"IF(D65<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado o botão de seleção \"Importar Fórmulas para o Custo Unitário (aba ORÇAMENTO)\". "]
[{"$nulls":3},"Caso selecionada, será importada a fórmula (se houver) do custo unitário; Caso desmarcada, será importado somente o valor."]
[null,null,{"$f":"IF(D67<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado o botão de seleção \"Importar Fórmulas para as Quantidades da PLQ (aba CÁLCULO)\". "]
[{"$nulls":3},"Caso selecionada, será importada a fórmula (se houver) do quantitativo; Caso desmarcada, será importado somente o valor."]
[null,null,{"$f":"IF(D69<>\"\",\"▪\",\"\")","v":"▪"},"Atualizada a macro de Importação para incluir a importar da coluna \"Nº Agrupador de Eventos\" da aba CÁLCULO."]
[null,null,{"$f":"IF(D70<>\"\",\"▪\",\"\")","v":"▪"},"Atualizada a macro de Imprimir Documentos (para englobar as abas EVENTOS e CRONOPLE)."]
[null,"BDI"]
[null,null,{"$f":"IF(D72<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste automático do valor da CPRB em função da data base do orçamento (para atendimento do Art. 9-A da Lei 12.546 de 14/12/2011)."]
[null,"EVENTOS"]
[null,null,{"$f":"IF(D74<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentados os dados de identificação do Contrato de Repasse."]
[null,null,{"$f":"IF(D75<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentadas as colunas dos totais dos Eventos por Frentes de Obra."]
[null,null,{"$f":"IF(D76<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentados os dados de Local, Data e Responsável Técnico."]
[null,null,{"$f":"IF(D77<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado FILTRO para exibir apenas as linhas preenchidas."]
[null,"CRONOPLE"]
[null,null,{"$f":"IF(D79<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentados os dados de identificação do Contrato de Repasse."]
[null,null,{"$f":"IF(D80<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado o quadro \"Cronograma\" com percentual e valor da parcela e percentual e valor acumulado."]
[null,null,{"$f":"IF(D81<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentados os dados de Local, Data e Responsável Técnico."]
[null,null,{"$f":"IF(D82<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado FILTRO para exibir apenas as linhas preenchidas."]
[null,"RRE"]
[null,null,{"$f":"IF(D84<>\"\",\"▪\",\"\")","v":"▪"},"Correção na fórmula da data, para replicar a “Data de fechamento do RRE” na aba DADOS."]
[null,"OFÍCIO"]
[null,null,{"$f":"IF(D86<>\"\",\"▪\",\"\")","v":"▪"},"Exclusão do quadro \"Resumo de Valores por CTEF\"."]
[]
["V3.08"]
[null,"GERAL"]
[null,null,{"$f":"IF(D90<>\"\",\"▪\",\"\")","v":"▪"},"Incluídos alertas de erro de preenchimento em todas as abas."]
[null,"MENU"]
[null,null,{"$f":"IF(D92<>\"\",\"▪\",\"\")","v":"▪"},"Incluído botão de macro para gerar arquivo (em xlsx) para upload da PO e CFF no TransfereGOV."]
[null,null,{"$f":"IF(D93<>\"\",\"▪\",\"\")","v":"▪"},"Ajustada a macro \"Importar de outra Planilha Múltipla\" para importar o Cronograma da aba CRONO. Também foram incluídas as importações dos campos: Data do preenchimento (DADOS), Data de fechamento do RRE (DADOS); nº da 1ª Parcela do Cronograma (CRONO), mês da 1ª Parcela do Cronograma (CRONO), nº da Medição (BM) e nº da Medição (PLE)."]
[null,null,{"$f":"IF(D94<>\"\",\"▪\",\"\")","v":"▪"},"Incluída a informação do progresso na macro \"Importar de outra Planilha Múltipla\", por meio de uma barra de progresso (janela que será exibida na tela) e da indicação das etapas de importação na barra de status do Excel (canto inferior esquerdo da janela do Excel)."]
[null,"BDI"]
[null,null,{"$f":"IF(D96<>\"\",\"▪\",\"\")","v":"▪"},"Incluídos botões de navegação para os formulários de BDI (BDI 1, BDI 2, BDI 3)."]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D98<>\"\",\"▪\",\"\")","v":"▪"},"Incluído botão de macro para padronizar as siglas de unidades, conforme lista de siglas válidas no TransfereGOV."]
[null,"EVENTOS"]
[null,null,{"$f":"IF(D100<>\"\",\"▪\",\"\")","v":"▪"},"O Título de Evento \"Administração Local\" com preenchimento automático proporcional agora é exibido apenas no modo Arredondamento de Frentes \"Tradicional\" e para a opção Agrupadores de Eventos \"Definir Manualmente\"."]
[null,null,{"$f":"IF(D101<>\"\",\"▪\",\"\")","v":"▪"},"Não é mais possível deixar Eventos em branco (sem nome ou sem valor)."]
[null,"CÁLCULO"]
[null,null,{"$f":"IF(D103<>\"\",\"▪\",\"\")","v":"▪"},"Não é mais possível deixar Frentes de Obra em branco (sem nome ou sem quantidades)."]
[null,"CRONOPLE"]
[null,null,{"$f":"IF(D105<>\"\",\"▪\",\"\")","v":"▪"},"Incluído campo para selecionar o Título do Evento referente à Administração Local (acompanhamento por PLE)."]
[null,null,{"$f":"IF(D106<>\"\",\"▪\",\"\")","v":"▪"},"Incluída linha com o percentual acumulado da Administração Local em cada período."]
[null,"CRONO"]
[null,null,{"$f":"IF(D108<>\"\",\"▪\",\"\")","v":"▪"},"Ajustada a fórmula do % acumulado a partir da parcela 13 (para manter o padrão da fórmula das parcelas 1 a 12)."]
[null,null,{"$f":"IF(D109<>\"\",\"▪\",\"\")","v":"▪"},"Incluído campo para selecionar o Macrosserviço referente à Administração Local (acompanhamento por BM)."]
[null,null,{"$f":"IF(D110<>\"\",\"▪\",\"\")","v":"▪"},"Incluída linha com o percentual acumulado da Administração Local em cada parcela."]
[null,"RRE"]
[null,null,{"$f":"IF(D112<>\"\",\"▪\",\"\")","v":"▪"},"Corrigida a fórmula do % no quadro \"Percentual previsto em:\". Que estava limitada a buscar o % previsto até a parcela 12."]
[null,"PLE"]
[null,null,{"$f":"IF(D114<>\"\",\"▪\",\"\")","v":"▪"},"Incluída linha com o percentual acumulado da Administração Local em cada medição."]
[null,"BM"]
[null,null,{"$f":"IF(D116<>\"\",\"▪\",\"\")","v":"▪"},"Incluído campo com o percentual medido acumulado da Administração Local."]
[]
["V3.09"]
[null,"MENU"]
[null,null,{"$f":"IF(D120<>\"\",\"▪\",\"\")","v":"▪"},"Atualizada a macro \"Gerar arquivo para upload no TransfereGOV\" para ajustar os códigos de composições SINAPI (acrescentar zeros a esquerda até completar dez dígitos) para Data base igual ou superior a JAN/2025."]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D122<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentada formatação condicional na coluna \"Descrição\" para exibir os textos de alerta de erro, textos que começam com \"(\", na cor vermelha."]
[null,"BDI"]
[null,null,{"$f":"IF(D124<>\"\",\"▪\",\"\")","v":"▪"},"Corrigida a macro dos botões de navegação para os formulários do BDI."]
[]
["V3.10"]
[null,"GERAL"]
[null,null,{"$f":"IF(D128<>\"\",\"▪\",\"\")","v":"▪"},"Corrigidas as fórmulas da v3.08 / v3.09 que eram incompatíveis com as versões do Excel anteriores ao Office 365."]
[]
["V3.11"]
[null,"MENU"]
[null,null,{"$f":"IF(D132<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste na macro \"Importar de outra Planilha Múltipla\" para tratar o erro \"tipos incompatíveis\"."]
[null,null,{"$f":"IF(D133<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste na macro \"Gerar arquivo para upload no TransfereGOV\" para informar no status o número da linha que está sendo mesclada."]
[null,"CRONO"]
[null,null,{"$f":"IF(D135<>\"\",\"▪\",\"\")","v":"▪"},"Correção nas fórmulas dos valores no período da 13ª parcela do cronograma."]
[null,"RRE"]
[null,null,{"$f":"IF(D137<>\"\",\"▪\",\"\")","v":"▪"},"Correção nas fórmulas dos valores acumulados no caso de Administração Local de preenchimento manual."]
[]
["V3.12"]
[null,"MENU"]
[null,null,{"$f":"IF(D141<>\"\",\"▪\",\"\")","v":"▪"},"Atualização na macro \"Gerar arquivo para upload no TransfereGOV\" em virtude de alteração no upload no TransfereGOV (código sem zeros a esquerda)."]
[null,"BDI"]
[null,null,{"$f":"IF(D143<>\"\",\"▪\",\"\")","v":"▪"},"Revisão nos alertas de erro de preenchimento."]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D145<>\"\",\"▪\",\"\")","v":"▪"},"Revisão nos alertas de erro de preenchimento."]
[null,"EVENTOS"]
[null,null,{"$f":"IF(D147<>\"\",\"▪\",\"\")","v":"▪"},"Revisão na lista suspensa de opções da forma de definição dos agrupadores de eventos."]
[null,"CÁLCULO"]
[null,null,{"$f":"IF(D149<>\"\",\"▪\",\"\")","v":"▪"},"Revisão nos alertas de erro de preenchimento."]
[null,"CRONOPLE"]
[null,null,{"$f":"IF(D151<>\"\",\"▪\",\"\")","v":"▪"},"Correção na macro \"Atualizar Linhas\"."]
[null,"CRONO"]
[null,null,{"$f":"IF(D153<>\"\",\"▪\",\"\")","v":"▪"},"Correção na fórmula dos porcentuais de Administração Local, no caso de agrupadores de eventos automáticos."]
[]
["V3.13"]
[null,"GERAL"]
[null,null,{"$f":"IF(D157<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste em todas as listas suspensas (substituindo valores ou textos por um intervalo com os dados)."]
[null,"MENU"]
[null,null,{"$f":"IF(D159<>\"\",\"▪\",\"\")","v":"▪"},"Correção do valor total na macro \"Gerar arquivo para upload no TransfereGOV\". No arquivo para upload o valor total era preenchido apenas com o valor da meta 1."]
[null,null,{"$f":"IF(D160<>\"\",\"▪\",\"\")","v":"▪"},"Correção nos arredondamentos na macro \"Gerar arquivo para upload no TransfereGOV\". No caso de preenchimento das quantidades com mais de duas casas decimais na PLQ, os valores calculados no Tgov ficavam diferentes dos valores calculados na Múltipla."]
[null,null,{"$f":"IF(D161<>\"\",\"▪\",\"\")","v":"▪"},"Atualização na macro \"Gerar arquivo para upload no TransfereGOV\". No caso de alertas de erro de preenchimento nas abas BDI e ORÇAMENTO a caixa de mensagem informa o erro encontrado e pergunta ao usuário se quer \"Corrigir o erro agora?\", caso o usuário responda \"Não\" a macro continua os procedimentos e gera o arquivo com o erro de preenchimento."]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D163<>\"\",\"▪\",\"\")","v":"▪"},"Atualização no preenchimento da coluna BDI. Possibilidade de preencher diretamente um percentual na célula."]
[null,null,{"$f":"IF(D164<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste no alerta de erro \"Acima Ref.\", dispensado caso a Fonte de Recursos seja diferente de \"OGU\"."]
[null,null,{"$f":"IF(D165<>\"\",\"▪\",\"\")","v":"▪"},"Incluído alerta de erro caso a data base do arquivo referência seja diferente da indicada no nome do mesmo arquivo."]
[null,null,{"$f":"IF(D166<>\"\",\"▪\",\"\")","v":"▪"},"Incluído alerta de erro caso os arredondamentos de todos os valores não estejam selecionados (para contratos no transferegov)."]
[null,null,{"$f":"IF(D167<>\"\",\"▪\",\"\")","v":"▪"},"Incluído alerta de erro \"Justificar BDI\", caso não seja adotado um BDI da lista suspensa."]
[null,"CÁLCULO"]
[null,null,{"$f":"IF(D169<>\"\",\"▪\",\"\")","v":"▪"},"Incluído alerta de erro \"Verificar as quantidades preenchidas na linha...\", caso a soma das quantidades preenchidas seja diferente da soma das quantidades arredondadas com duas casas decimais."]
[null,null,{"$f":"IF(D170<>\"\",\"▪\",\"\")","v":"▪"},"Incluído alerta de erro \"Preencha as quantidades com no máximo duas casas decimais\", caso o alerta de erro acima aparece em alguma linha."]
[null,null,"▪","Incluída formatação condicional para indicar as quantidades na PLQ com mais de duas casas decimais (o texto ficará na cor vermelha)."]
[null,"CRONOPLE"]
[null,null,{"$f":"IF(D173<>\"\",\"▪\",\"\")","v":"▪"},"Correção na macro \"Atualizar Linhas\"."]
[null,"PLE"]
[null,null,{"$f":"IF(D175<>\"\",\"▪\",\"\")","v":"▪"},"Correção na fórmula na coluna Filtro."]
[null,"RRE"]
[null,null,{"$f":"IF(D177<>\"\",\"▪\",\"\")","v":"▪"},"Correção nas fórmulas dos valores acumulados (o valor da administração local era duplicado em alguns casos)."]
[]
["V3.14"]
[null,"GERAL"]
[null,null,{"$f":"IF(D181<>\"\",\"▪\",\"\")","v":"▪"},"Ajustes em algumas fórmulas que eram incompatíveis com as versões do Excel anteriores ao Office 365."]
[null,"MENU"]
[null,null,{"$f":"IF(D183<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste na macro \"Gerar arquivo para upload no TransfereGOV\". Excluído o procedimento de mesclagem de células, visando a eficiência da macro."]
[null,null,{"$f":"IF(D184<>\"\",\"▪\",\"\")","v":"▪"},"Inclusão do botão [RESET]. Para resetar a Planilha Múltipla (apagar todos os dados preenchidos e restaurar o padrão inicial)."]
[]
["V3.15"]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D188<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste na fórmula da coluna \"Descrição\" para corrigir incompatibilidade com as versões do Excel anteriores ao Office 365."]
[]
["V3.16"]
[null,"BDI"]
[null,null,{"$f":"IF(D192<>\"\",\"▪\",\"\")","v":"▪"},"Corrigidas as fórmulas da descrição dos itens dos BDIs 2 e 3."]

{"sheet":"MENU","index":1,"n_rows":24,"n_cols":15,"rows_kept":24,"merged":[[1,4,2,6],[7,1,7,7],[15,1,15,7],[19,1,19,7]]}
[{"$nulls":9},"PM",true]
[{"$nulls":4},{"$f":"CHOOSE(MATCH(Objeto,{\"PM\",\"PO\"}),\"PLANILHA MÚLTIPLA \",\"PLANILHA ORÇAMENTÁRIA \")& Versao","v":"PLANILHA MÚLTIPLA v3.16"},{"$nulls":4},"v3.16",true]
[{"$nulls":14},1]
[{"$nulls":9},{"$f":"IF(VALUE(MENU!$O$4)=2,\"BM\",\"PLE\")","v":"PLE"},{"$nulls":4},1]
[{"$nulls":9},"Proposto"]
[{"$nulls":4},"DADOS DO CONTRATO",null,"NOVIDADES DA VERSÃO",null,null,"Licitado"]
[{"$nulls":9},"PLE"]
[null,{"$f":"IF($O$3<>2,\"DOCUMENTAÇÃO DA PROPOSTA\",\"PROPOSTA: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Proposto'\")","v":"DOCUMENTAÇÃO DA PROPOSTA"},{"$nulls":7},"BM",null,"LEGENDA:"]
[{"$nulls":11},"Cores das células:"]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"                    BDI                    \")","v":"                    BDI                    "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"             ORÇAMENTO             \")","v":"             ORÇAMENTO             "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"MEMÓRIA DE CÁLCULO / PLQ\")","v":"MEMÓRIA DE CÁLCULO / PLQ"},{"$nulls":6},"Fundo amarelo: células para preencher"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"                    QCI                    \")","v":"                    QCI                    "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"CRONOGRAMA FÍSICO-FINANCEIRO\")","v":"CRONOGRAMA FÍSICO-FINANCEIRO"},{"$nulls":8},"Fundo azul: células para seleção de opções"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência \"&IF(ISBLANK(Import.DataBase),\"mm-aaaa\",TEXT(Import.DataBase,\"mm-aaaa\"))&\".xlsm.\")","v":"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência 01-2026.xlsm."}]
[{"$nulls":11},"Cores dos botões:"]
[null,{"$f":"IF($O$3<>2,\"PÓS-LICITADO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'\",\"RESULTADO DO PROCESSO LICITATÓRIO\")","v":"PÓS-LICITADO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'"},{"$nulls":11},"Fundo azul claro: navegação entre abas"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"             ORÇAMENTO             \")","v":""},null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"                    QCI                    \")","v":""},null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"CRONOGRAMA FÍSICO-FINANCEIRO\")","v":""},{"$nulls":6},"Fundo laranja: execução de macro"]
[]
[null,{"$f":"IF($O$3<>2,\"ACOMPANHAMENTO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'\",\"ACOMPANHAMENTO DO EMPREENDIMENTO\")","v":"ACOMPANHAMENTO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'"}]
[]
[null,null,{"$f":"IF(OR(TIPOORCAMENTO<>\"Licitado\",ACOMPANHAMENTO<>\"PLE\"),\"\",\"PLAN. DE LEVANT. DE EVENTOS - PLE\")","v":""},null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"                    RRE                    \")","v":""},null,{"$f":"IF(OR(TIPOORCAMENTO<>\"Licitado\",ACOMPANHAMENTO<>\"BM\"),\"\",\"  BOLETIM DE MEDIÇÃO - BM  \")","v":""}]
[]
[{"$nulls":4},{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"OF. DE SOLICITAÇÃO DE DESBLOQUEIO\")","v":""}]

{"sheet":"DADOS","index":2,"n_rows":220,"n_cols":49,"rows_kept":220,"merged":[[0,13,0,45],[2,1,2,2],[14,1,14,2],[20,1,20,2],[26,1,26,2],[34,1,34,2],[45,1,45,2],[49,1,49,2],[58,1,58,2]]}
[null,"A. DOCUMENTAÇÃO DA PROPOSTA",null,{"$f":"IF(D3<>\"\",\"Falta preencher os Dados do Contrato\",IF(D15<>\"\",\"Falta preencher os Dados do Empreendimento\",IF(D21<>\"\",\"Falta preencher os Dados do Responsável pelo Orçamento\",IF(D27<>\"\",\"Falta preencher os Dados do Responsável pelo Tomador\",IF(D31<>\"\",\"Falta definir o método de arredondamento das frentes de obra\",IF(D35<>\"\",\"Falta preencher os Dados da Licitação\",IF(D46<>\"\",\"Falta preencher os Dados da Obra\",IF(D50<>\"\",\"Falta preencher os Dados do Responsável pela Fiscalização\",\"\"))))))))","v":""},null,null,"Fonte de recursos:","Regime previdenciário","Regime de Execução","Arredondamento",{"$nulls":3},"Sub-Itens de Investimento",{"$nulls":33},"Unidades válidas no Tgov"]
[{"$nulls":6},"(SELECIONAR)","(SELECIONAR)","(SELECIONAR)","Tradicional",null,"Itens de Investimento","Unidades habitacionais",{"$f":"COUNTA(M:M)-1","v":3},"Equipamentos comunitários",{"$f":"COUNTA(O:O)-1","v":6},"Pavimentação",{"$f":"COUNTA(Q:Q)-1","v":6},"Drenagem ",{"$f":"COUNTA(S:S)-1","v":6},"Abastecimento de água",{"$f":"COUNTA(U:U)-1","v":11},"Esgotamento sanitário",{"$f":"COUNTA(W:W)-1","v":8},"Energia elétrica e iluminação pública",{"$f":"COUNTA(Y:Y)-1","v":4},"Coleta e tratamento de resíduos sólidos",{"$f":"COUNTA(AA:AA)-1","v":6},"Contenção e estabilização de encostas ",{"$f":"COUNTA(AC:AC)-1","v":2},"Regularização fundiária",{"$f":"COUNTA(AE:AE)-1","v":2},"Aquisição de terreno",{"$f":"COUNTA(AG:AG)-1","v":2},"Aquisição de equipamentos e insumos",{"$f":"COUNTA(AI:AI)-1","v":1},"Elaboração de estudos e projetos",{"$f":"COUNTA(AK:AK)-1","v":1},"Instrumentos e ações em planejamento e gestão pública",{"$f":"COUNTA(AM:AM)-1","v":1},"Ações complementares às obras",{"$f":"COUNTA(AO:AO)-1","v":3},"Gerenciamento",{"$f":"COUNTA(AQ:AQ)-1","v":1},"Trabalho social",{"$f":"COUNTA(AS:AS)-1","v":4},null,"Sigla","Descrição"]
[null,"Dados do Contrato (Inicial)",null,{"$f":"IF(COUNTIF(D4:D13,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D4:D13,0)+ROW(D3))","v":""},null,null,"OGU","NÃO SE APLICA","INDEFINIDO / NÃO SE APLICA","TransfereGOV",null,"Unidades habitacionais","Aquisição","un","Convivência comunitária, assistência social e/ou comunitária","m²","Capeamento de vias","m²","Obras de microdrenagem ","m","Captação subterrânea","m³/s","Ligações domiciliares e/ou intradomiciliares","un","Iluminação pública - luminárias","un","Acondicionamento ","un","Estabilização de taludes","m²","Desapropriacões/Indenizações","m²","Aquisição de terreno","m²","Aquisição de equipamentos e insumos","un","Elaboração de estudos e projetos","un","Instrumentos e ações em planejamento e gestão pública","un","Avaliação pós intervenção","un","Gerenciamento","%CT","Projeto de Trabalho Social Preliminar","nº fam",null,"%CT","%CT"]
[null,"Fonte de recursos:","OGU",{"$f":"IF(OR(OFFSET(D4,0,-1)=\"\",OFFSET(D4,0,-1)=\"(SELECIONAR)\"),\"◄\",\"\")","v":""},null,null,"FGTS","DESONERADO","EMPREITADA POR PREÇO GLOBAL",null,null,"Equipamentos comunitários","Construção","un","Educação e cultura","m²","Recapeamento de vias","m²","Desassoreamento de cursos de água","m","Captação superficial","m³/s","Rede coletora e/ou condominial","m","Ligações domiciliares","un","Aterro sanitário e/ou disposição final","m³","Obras complementares a ações de redução de risco e/ou contenções","m²","Projeto de Regularização Fundiária","m²","Benfeitorias","m²",{"$nulls":6},"Demolições","un",null,null,"Projeto de Trabalho Social","nº fam",null,"°C","GRAU CELSIUS"]
[null,"Proponente/Tomador:","MUNICÍPIO DE DORES DO TURVO",{"$f":"IF(OFFSET(D5,0,-1)=\"\",\"◄\",\"\")","v":""},{"$nulls":3},"NÃO DESONERADO","EMPREITADA POR PREÇO UNITÁRIO",null,null,"Pavimentação","Reforma e/ou melhoria","un","Esportes","m²","Obras de artes especiais","m","Canalização de cursos de água","m","Estação de bombeamento de água bruta","m³/s","Coletor tronco e/ou interceptores","m","Linhas de distribuição - baixa tensão ","m","Erradicação de lixões","m³",{"$nulls":12},"Plano de Reassentamento e medidas compensatórias","un",null,null,"Plano de Desenvolvimento Socioterritorial","nº fam",null,"°F","GRAU FAHRENHEIT"]
[null,"Município/UF:","Dores do Turvo/MG","",{"$nulls":4},"EMPREITADA INTEGRAL",null,null,"Drenagem ",null,null,"Lazer e turismo","m²","Pavimentação de calçadas","m²","Recomposição de vegetação ciliar, renaturalização de cursos de água ou restauração de margens","m²","Adução","m","Emissário","m","Linhas de transmissão - alta tensão ","m","Sistema de coleta seletiva tradicional, transporte e/ou equipamentos","un",{"$nulls":16},"Plano de Gestão Condominial","nº fam",null,"100M","100 METROS"]
[null,"Nº da Operação (0000000-00):","1102126-65","",{"$nulls":4},"TAREFA",null,null,"Abastecimento de água",null,null,"Saúde","m²","Pavimentação de vias","m²","Reservatório de amortecimento de cheias","m³","Estação de Tratamento de Água (ETA)","m³/s","Estação Elevatória","m³/s",null,null,"Tratamento local ","un",{"$nulls":19},"18L","18 LITROS"]
[null,"Nº do TransfereGOV (000000):","981637",{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",OFFSET(D8,0,-1)=\"\"),\"◄\",\"\")","v":""},{"$nulls":4},"CONTRATAÇÃO INTEGRADA",null,null,"Esgotamento sanitário",null,null,"Segurança pública","m²","Sinalização","m²","Estação de Bombeamento","m³/s","Estação de bombeamento de água tratada","m³/s","Estação de Tratamento de Esgoto (ETE)","m³/s",null,null,"Usinas de reciclagem ","m²",{"$nulls":19},"200KG","200 QUILOS"]
[null,{"$f":"IF(C4=\"FGTS\",\"Valor de Financiamento Contratado (R$):\",\"Valor do Repasse Contratado (R$):\")","v":"Valor do Repasse Contratado (R$):"},{"v":529554,"d":"529,554.00"},"",{"$nulls":4},"ADM. DIRETA",null,null,"Energia elétrica e iluminação pública",{"$nulls":8},"Linha de recalque","m","Sistema simplificado de tratamento","m³/s",{"$nulls":23},"250G","250 GRAMAS"]
[null,"Valor de Contrapartida Contratada (R$):",{"v":229006.27,"d":"229,006.27"},"",{"$nulls":7},"Coleta e tratamento de resíduos sólidos",{"$nulls":8},"Reservação","m³","Unidades sanitárias","un",{"$nulls":23},"310ML","310 MILILITROS"]
[null,"% mínimo de Contrapartida:",{"v":0.3019,"d":"30.19%"},"",{"$nulls":7},"Contenção e estabilização de encostas ",{"$nulls":8},"Rede de distribuição","m",{"$nulls":25},"50KG","50 QUILOS"]
[null,"R$ mínimo de Contrapartida (se houver):",{"$nulls":9},"Regularização fundiária",{"$nulls":8},"Ligações domiciliares e/ou intradomiciliares","un",{"$nulls":25},"A","AMPÈRE"]
[null,"% máximo de Contrapartida:",{"$nulls":9},"Aquisição de terreno",{"$nulls":8},"Sistema simplificado de abastecimento","m",{"$nulls":25},"ACA/ACC","A.CORR.ALTERN/CONT."]
[{"$nulls":11},"Aquisição de equipamentos e insumos",{"$nulls":35},"AH","AMPÈRE HORA"]
[null,"Dados do Empreendimento e Orçamento",null,{"$f":"IF(COUNTIF(D16:D19,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D16:D19,0)+ROW(D15))","v":""},{"$nulls":7},"Elaboração de estudos e projetos",{"$nulls":35},"AH/H/V","AMPÉRE-H/H/VOLT"]
[null,"Nome/apelido:","Pavimentação na Rua Meire Aparecida Fernandes Marotta",{"$f":"IF(OFFSET(D16,0,-1)=\"\",\"◄\",\"\")","v":""},{"$nulls":7},"Instrumentos e ações em planejamento e gestão pública",{"$nulls":35},"AM","AMPOLA"]
[null,"Descrição do Objeto do Lote / CTEF:","Pavimentação de vias urbanas no município de Dores do Turvo","",{"$nulls":7},"Ações complementares às obras",{"$nulls":35},"AM0/4ML","AMPOLA COM 0,4 Ml"]
[null,"Regime previdenciário previsto para a obra:","NÃO DESONERADO",{"$f":"IF(OR(OFFSET(D18,0,-1)=\"\",OFFSET(D18,0,-1)=\"(SELECIONAR)\"),\"◄\",\"\")","v":""},{"$nulls":7},"Gerenciamento",{"$nulls":35},"AM0/5ML","AMPOLA COM 0,5 mL"]
[null,"Data base do Orçamento:","2026-01-01","",{"$nulls":7},"Trabalho social",{"$nulls":35},"AM1/5ML","AMPOLA COM 1,5 mL"]
[{"$nulls":47},"AM10ML","AMPOLA COM 10 mL"]
[null,"Responsável pelo Orçamento",null,{"$f":"IF(COUNTIF(D22:D25,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D22:D25,0)+ROW(D21))","v":""},{"$nulls":43},"AM1ML","AMPOLA COM 1 mL"]
[null,"Nome:","Rodrigo Heleno Coelho",{"$f":"IF(OFFSET(D22,0,-1)=\"\",\"◄\",\"\")","v":""},{"$nulls":43},"AM2/5ML","AMPOLA COM 2,5 mL"]
[null,"CREA/CAU:","CREA MG 383.511/D","",{"$nulls":43},"AM2ML","AMPOLA COM 2 mL"]
[null,"ART/RRT:","MG20264693859","",{"$nulls":43},"AM3ML","AMPOLA COM 3 mL"]
[null,"Data do preenchimento:","2026-02-19","",{"$nulls":43},"AM4ML","AMPOLA COM 4 mL"]
[{"$nulls":47},"AM5ML","AMPOLA COM 5 mL"]
[null,"Responsável pelo Tomador (Prefeito, no caso de Municípios)",null,{"$f":"IF(COUNTIF(D28:D29,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D28:D29,0)+ROW(D27))","v":""},{"$nulls":43},"AM6ML","AMPOLA COM 6 mL"]
[null,"Nome:","Kallil Dahier Moreira Cunha",{"$f":"IF(OFFSET(D28,0,-1)=\"\",\"◄\",\"\")","v":""},{"$nulls":43},"AM7ML","AMPOLA COM 7 mL"]
[null,"Cargo:","Prefeito Municipal","",{"$nulls":43},"ANO","ANO/ANOS"]
[{"$nulls":47},"ANOS","ANO/ANOS"]
[null,"Arredondamento das frentes:","TransfereGOV",{"$f":"IF(OFFSET(D31,0,-1)=\"\",\"◄ Falta definir o método de arredondamento.\",\"\")","v":""},{"$nulls":43},"ARR","ARROBA"]
[{"$nulls":47},"AWG","AMERICAN WIRE GAUGE"]
[null,"B. RESULTADO DO PROCESSO LICITATÓRIO",{"$nulls":45},"BAR","BARRIL"]
[{"$nulls":47},"BAR.","BAR"]
[null,"Licitação",null,{"$f":"IF(COUNTIF(D36:D39,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D36:D39,0)+ROW(D35))","v":""},{"$nulls":43},"BD","BALDE"]
[null,"Data de emissão dos documentos de licitação:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D36,0,-1)=\"\"),\"◄\",\"\")","v":""},{"$nulls":43},"BIS","BISNAGA"]
[null,"Nº do CTEF (contrato com empresa):",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D37,0,-1)=\"\"),\"◄\",\"\")","v":""},{"$nulls":43},"BIS/GL","BISNAGA POR GALÃO"]
[null,"Nome da empresa:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D38,0,-1)=\"\"),\"◄\",\"\")","v":""},{"$nulls":43},"BIS1/65G","BISNAGA COM 1,65 g"]
[null,"CNPJ da empresa:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D39,0,-1)=\"\"),\"◄\",\"\")","v":""},{"$nulls":43},"BIS1/8G","BISNAGA COM 1,8 g"]
[null,"Regime de execução do CTEF:","(SELECIONAR)",{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OR(OFFSET(D40,0,-1)=\"\",OFFSET(D40,0,-1)=\"(SELECIONAR)\")),\"◄\",\"\")","v":""},{"$nulls":43},"BIS100G","BISNAGA COM 100 g"]
[null,"Data base do CTEF:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D41,0,-1)=\"\"),\"◄\",\"\")","v":""},{"$nulls":43},"BIS10G","BISNAGA COM 10 g"]
[{"$nulls":47},"BIS135G","BISNAGA COM 135 g"]
[{"$nulls":47},"BIS13G","BISNAGA COM 13 g"]
[null,"C. ACOMPANHAMENTO DO EMPREENDIMENTO",{"$nulls":45},"BIS14G","BISNAGA COM 14 g"]
[{"$nulls":47},"BIS15G","BISNAGA COM 15 g"]
[null,"Dados da obra",null,{"$f":"IF(COUNTIF(D47:D48,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D47:D48,0)+ROW(D46))","v":""},{"$nulls":43},"BIS1G","BISNAGA COM 1 g"]
[null,"Data do Início da Obra:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D47,0,-1)=\"\",IFERROR(RRE!$O$19,0)>0),\"◄\",\"\")","v":""},{"$nulls":43},"BIS20G","BISNAGA COM 20 g"]
[null,"Data de fechamento do RRE:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D48,0,-1)=\"\",IFERROR(RRE!$O$19,0)>0),\"◄\",\"\")","v":""},{"$nulls":43},"BIS25G","BISNAGA COM 25 g"]
[{"$nulls":47},"BIS28/8G","BISNAGA COM 28,8 g"]
[null,"Responsável pela Fiscalização",null,{"$f":"IF(COUNTIF(D51:D54,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D51:D54,0)+ROW(D50))","v":""},{"$nulls":43},"BIS28G","BISNAGA COM 28 g"]
[null,"Nome:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D51,0,-1)=\"\",IFERROR(RRE!$O$19,0)>0),\"◄\",\"\")","v":""},{"$nulls":43},"BIS2G","BISNAGA COM 2 g"]
[null,"Profissão:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D52,0,-1)=\"\",IFERROR(RRE!$O$19,0)>0),\"◄\",\"\")","v":""},{"$nulls":43},"BIS3/5G","BISNAGA COM 3,5 g"]
[null,"CREA/CAU (para obras/projetos):",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D53,0,-1)=\"\",IFERROR(RRE!$O$19,0)>0),\"◄\",\"\")","v":""},{"$nulls":43},"BIS30G","BISNAGA COM 30 g"]
[null,"ART/RRT (para obras/projetos):",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D54,0,-1)=\"\",IFERROR(RRE!$O$19,0)>0),\"◄\",\"\")","v":""},{"$nulls":43},"BIS30ML","BISNAGA COM 30 mL"]
[{"$nulls":47},"BIS40G","BISNAGA COM 40 g"]
[{"$nulls":47},"BIS43G","BISNAGA COM 43 g"]
[null,"D. ACOMPANHAMENTO CAIXA",{"$nulls":45},"BIS45G","BISNAGA COM 45 g"]
[{"$nulls":47},"BIS47G","BISNAGA COM 47 g"]
[null,"Responsável Gerencial",{"$nulls":45},"BIS4G","BISNAGA COM 4 g"]
[null,"Nome:",{"$nulls":45},"BIS50G","BISNAGA COM 50 g"]
[null,"Função:",{"$nulls":45},"BIS55G","BISNAGA COM 55 g"]
[{"$nulls":47},"BIS56G","BISNAGA COM 56 g"]
[{"$nulls":47},"BIS5G","BISNAGA COM 5 g"]
[{"$nulls":47},"BIS60G","BISNAGA COM 60 g"]
[{"$nulls":47},"BIS6G","BISNAGA COM 6 g"]
[{"$nulls":47},"BIS7/5G","BISNAGA COM 7,5 g"]
[{"$nulls":47},"BIS70G","BISNAGA COM 70 g"]
[{"$nulls":47},"BIS80G","BISNAGA COM 80 g"]
[{"$nulls":47},"BIS90G","BISNAGA COM 90 g"]
[{"$nulls":47},"BIT","BITS"]
[{"$nulls":47},"BL","BLOCO"]
[{"$nulls":47},"BLIS","BLISTER"]
[{"$nulls":47},"BLIS21CP","BLISTER COM 21 COMPRIMIDOS"]
[{"$nulls":47},"BLIS35CP","BLISTER COM 35 COMPRIMIDOS"]
[{"$nulls":47},"BOB","BOBINA"]
[{"$nulls":47},"BOL","BOLSA"]
[{"$nulls":47},"BOM","BOMBONA"]
[{"$nulls":47},"BPM","BATIDA POR MINUTO"]
[{"$nulls":47},"BPS","BYTE POR SEGUNDO"]
[{"$nulls":47},"BR","BARRA"]
[{"$nulls":47},"BRI","BARRICA"]
[{"$nulls":47},"BTJ","BOTIJÃO"]
[{"$nulls":47},"BTU","BRITISH THERMAL UNIT"]
[{"$nulls":47},"BTU/H","BTU POR HORA"]
[{"$nulls":47},"BWG","FIEIRA DE BIRMINGHAN"]
[{"$nulls":47},"C","CENTENA"]
[{"$nulls":47},"CA","CARTUCHO"]
[{"$nulls":47},"CAD","CADERNO"]
[{"$nulls":47},"CAL/G","CALORIA/GRAMA"]
[{"$nulls":47},"CAPS","CÁPSULA"]
[{"$nulls":47},"CAR","CARACTER"]
[{"$nulls":47},"CC","CILINDRADA"]
[{"$nulls":47},"CD","CANDELA"]
[{"$nulls":47},"CD/M2","CANDELA/METRO 2"]
[{"$nulls":47},"CENTO","CENTO"]
[{"$nulls":47},"CG","CENTIGRAMA"]
[{"$nulls":47},"CH","CHAPA"]
[{"$nulls":47},"CHI","CHI"]
[{"$nulls":47},"CHP","CHP"]
[{"$nulls":47},"CHP","CHP"]
[{"$nulls":47},"CI","CURIE"]
[{"$nulls":47},"CIL","CILINDRO"]
[{"$nulls":47},"CIN","CINQUENTA"]
[{"$nulls":47},"CJ","CONJUNTO"]
[{"$nulls":47},"CL","CENTILITRO"]
[{"$nulls":47},"CM","CENTÍMETRO"]
[{"$nulls":47},"CM/POL","CENTÍMETRO/POLEGADA"]
[{"$nulls":47},"CM2","CENTIMETRO QUADRADO"]
[{"$nulls":47},"CM2/H","CENT.QUAD/HORA"]
[{"$nulls":47},"CM2/M","CENT.QUADRADO/METRO"]
[{"$nulls":47},"CM3","CENTÍMETRO CÚBICO"]
[{"$nulls":47},"CM³/H","CENT.CÚBICO POR HORA"]
[{"$nulls":47},"CM³/MIN","CM³/MINUTO"]
[{"$nulls":47},"CNT","RECIPIENTE"]
[{"$nulls":47},"CO","CONTEINER"]
[{"$nulls":47},"COL","COLEÇÃO"]
[{"$nulls":47},"COMP","COMPRIMENTO"]
[{"$nulls":47},"COMPR","COMPRIMIDO"]
[{"$nulls":47},"CÓPIA","CÓPIA"]
[{"$nulls":47},"COPO","COPO"]
[{"$nulls":47},"CP","CENTIPOISE"]
[{"$nulls":47},"CPL","CARACTERES POR LINHA"]
[{"$nulls":47},"CPM","CÓPIA POR MINUTO"]
[{"$nulls":47},"CPS","CARACTER POR SEGUNDO"]
[{"$nulls":47},"CRT","CARRETEL"]
[{"$nulls":47},"CS","GRADEADO DE JAULA"]
[{"$nulls":47},"CST","CENTISTOCKS"]
[{"$nulls":47},"CT","CARTAO"]
[{"$nulls":47},"CTE","CARTELA"]
[{"$nulls":47},"CV","CAVALO VAPOR"]
[{"$nulls":47},"CX","CAIXA"]
[{"$nulls":47},"CX100UN","CAIXA COM 100 UNIDADES"]
[{"$nulls":47},"CX40UN","CAIXA COM 40 UNIDADES"]
[{"$nulls":47},"D","DIA"]
[{"$nulls":47},"DAG","DECAGRAMA"]
[{"$nulls":47},"DAL","DECALITRO"]
[{"$nulls":47},"DAM","DECAMETRO"]
[{"$nulls":47},"DAN","DECANEWTON"]
[{"$nulls":47},"DB","DECIBEL"]
[{"$nulls":47},"DBM","DECIBEL MILIWATT"]
[{"$nulls":47},"DG","DECIGRAMA"]
[{"$nulls":47},"DGT","DÍGITO"]
[{"$nulls":47},"DIA","DIA"]
[{"$nulls":47},"DIAS","DIAS"]
[{"$nulls":47},"DISCO","DISCO"]
[{"$nulls":47},"DL","DECALITRO"]
[{"$nulls":47},"DM","DECIMETRO"]
[{"$nulls":47},"DM2","DECIMETRO QUADRADO"]
[{"$nulls":47},"DM3","DECIMETRO CUBICO"]
[{"$nulls":47},"DM3","DECIMETRO CUBICO"]
[{"$nulls":47},"DOSES","DOSES"]
[{"$nulls":47},"DPI","PONTOS DE DEFINIÇÃO"]
[{"$nulls":47},"DPT","DIOPTRIA"]
[{"$nulls":47},"DRAG","DRÁGEA"]
[{"$nulls":47},"DZ","DUZIA"]
[{"$nulls":47},"EMB","EMBALAGEM"]
[{"$nulls":47},"EMB/H","EMBALAGEM POR HORA"]
[{"$nulls":47},"EMP","EMPLASTRO"]
[{"$nulls":47},"ENV","ENVELOPE"]
[{"$nulls":47},"ENV27/9G","ENVELOPE COM 27,9 g"]
[{"$nulls":47},"ENV30G","ENVELOPE COM 30 g"]
[{"$nulls":47},"EQP","EQUIPAMENTO"]
[{"$nulls":47},"EST","ESTUDANTE"]
[{"$nulls":47},"EV","ELÉTRON-VOLT"]
[{"$nulls":47},"F","FARAD"]
[{"$nulls":47},"FCK","FCK"]
[{"$nulls":47},"FD","FARDO"]
[{"$nulls":47},"FL","FOLHA"]
[{"$nulls":47},"FLAC","FLACONETE"]
[{"$nulls":47},"FLS/H","FOLHAS POR HORA"]
[{"$nulls":47},"FPM","FLASH POR MINUTO"]
[{"$nulls":47},"FPS","FOTOS P/SEGUNDO"]
[{"$nulls":47},"FR","FRASCO"]
[{"$nulls":47},"FR1000ML","FRASCO COM 1000 mL"]
[{"$nulls":47},"FR100DS","FRASCO COM 100 DOSES"]
[{"$nulls":47},"FR100ML","FRASCO COM 100 mL"]
[{"$nulls":47},"FR105ML","FRASCO COM 105 mL"]
[{"$nulls":47},"FR10ML","FRASCO COM 10 mL"]
[{"$nulls":47},"FR110ML","FRASCO COM 110 mL"]
[{"$nulls":47},"FR1200MG","FRASCO COM 1200 MG"]
[{"$nulls":47},"FR120DS","FRASCO COM 120 DOSES"]
[{"$nulls":47},"FR120ML","FRASCO COM 120 mL"]
[{"$nulls":47},"FR125ML","FRASCO COM 125 mL"]
[{"$nulls":47},"FR130DS","FRASCO COM 130 DOSES"]
[{"$nulls":47},"FR1500MG","FRASCO COM 1500 MG"]
[{"$nulls":47},"FR150DS","FRASCO COM 150 DOSES"]
[{"$nulls":47},"FR150ML","FRASCO COM 150 mL"]
[{"$nulls":47},"FR15ML","FRASCO COM 15 mL"]
[{"$nulls":47},"FR160ML","FRASCO COM 160 mL"]
[{"$nulls":47},"FR200DS","FRASCO COM 200 DOSES"]
[{"$nulls":47},"FR200ML","FRASCO COM 200 mL"]
[{"$nulls":47},"FR20ML","FRASCO COM 20 mL"]
[{"$nulls":47},"FR240ML","FRASCO COM 240 mL"]
[{"$nulls":47},"FR250ML","FRASCO COM 250 mL"]
[{"$nulls":47},"FR300DS","FRASCO COM 300 DOSES"]
[{"$nulls":47},"FR300ML","FRASCO COM 300 mL"]
[{"$nulls":47},"FR30DS","FRASCO COM 30 DOSES"]
[{"$nulls":47},"FR30G","FRASCO COM 30 g"]
[{"$nulls":47},"FR30ML","FRASCO COM 30 mL"]
[{"$nulls":47},"FR340ML","FRASCO COM 340 mL"]
[{"$nulls":47},"FR350ML","FRASCO COM 350 mL"]
[{"$nulls":47},"FR40ML","FRASCO COM 40 mL"]
[{"$nulls":47},"FR45ML","FRASCO COM 45 mL"]
[{"$nulls":47},"FR500ML","FRASCO COM 500 mL"]
[{"$nulls":47},"H","HORA"]
[{"$nulls":47},"KG","QUILOGRAMA"]
[{"$nulls":47},"KM","QUILOMETRO"]
[{"$nulls":47},"M","METRO"]
[{"$nulls":47},"M2","METRO QUADRADO"]
[{"$nulls":47},"M3","METRO CÚBICO"]
[{"$nulls":47},"M3XKM","M3XKM"]
[{"$nulls":47},"MES","MES"]
[{"$nulls":47},"MÊS","MÊS/MESES"]
[{"$nulls":47},"MESES","MÊS/MESES"]
[{"$nulls":47},"OUTRAS","OUTRAS"]
[{"$nulls":47},"PAR","PAR"]
[{"$nulls":47},"PC","PEÇA"]
[{"$nulls":47},"T","TONELADA"]
[{"$nulls":47},"TXKM","TXKM"]
[{"$nulls":47},"UN","UNIDADE"]

{"sheet":"BDI","index":3,"n_rows":146,"n_cols":26,"rows_kept":146,"merged":[[0,17,0,18],[1,17,1,18],[3,9,3,10],[3,11,3,12],[3,13,3,18],[4,9,4,10],[4,11,4,12],[4,13,4,18],[5,8,9,8],[6,9,6,18],[7,9,7,18],[9,9,9,16],[9,17,9,18],[10,9,10,16],[10,17,10,18],[13,9,13,18],[15,9,15,18],[16,9,16,18],[18,9,19,16],[18,17,19,17],[18,18,19,18],[18,20,19,22],[18,23,19,23],[18,24,19,24],[18,25,19,25],[20,9,20,16],[20,20,20,22],[21,9,21,16],[21,20,21,22],[22,9,22,16],[22,20,22,22],[23,9,23,16],[23,20,23,22],[24,9,24,16],[24,20,24,22],[25,9,25,16],[25,20,25,22],[26,9,26,16],[26,20,26,22],[27,9,27,16],[27,20,27,22],[28,9,28,16],[28,20,28,22],[29,9,29,16],[31,10,31,18],[33,9,33,18],[34,12,35,12],[34,13,34,15],[34,16,35,16],[35,13,35,15],[37,9,37,18],[39,9,39,18],[42,9,42,18],[44,9,44,12],[44,15,44,18],[45,9,45,12],[47,9,47,12],[48,9,48,12],[53,9,53,18],[55,9,55,18],[56,9,56,18],[58,9,59,16],[58,17,59,17],[58,18,59,18],[58,20,59,22],[58,23,59,23],[58,24,59,24],[58,25,59,25],[60,9,60,16],[60,20,60,22],[61,9,61,16],[61,20,61,22],[62,9,62,16],[62,20,62,22],[63,9,63,16],[63,20,63,22],[64,9,64,16],[64,20,64,22],[65,9,65,16],[65,20,65,22],[66,9,66,16],[66,20,66,22],[67,9,67,16],[67,20,67,22],[68,9,68,16],[68,20,68,22],[69,9,69,16],[71,10,71,18],[73,9,73,18],[74,12,75,12],[74,13,74,15],[74,16,75,16],[75,13,75,15],[77,9,77,18],[79,9,79,18],[82,9,82,18],[84,9,84,12],[84,15,84,18],[85,9,85,12],[87,9,87,12],[88,9,88,12],[93,9,93,18],[95,9,95,18],[96,9,96,18],[98,9,99,16],[98,17,99,17],[98,18,99,18],[98,20,99,22],[98,23,99,23],[98,24,99,24],[98,25,99,25],[100,9,100,16],[100,20,100,22],[101,9,101,16],[101,20,101,22],[102,9,102,16],[102,20,102,22],[103,9,103,16],[103,20,103,22],[104,9,104,16],[104,20,104,22],[105,9,105,16],[105,20,105,22],[106,9,106,16],[106,20,106,22],[107,9,107,16],[107,20,107,22],[108,9,108,16],[108,20,108,22],[109,9,109,16],[111,10,111,18],[113,9,113,18],[114,12,115,12],[114,13,114,15],[114,16,115,16],[115,13,115,15],[117,9,117,18],[119,9,119,18],[122,9,122,18],[124,9,124,12],[124,15,124,18],[125,9,125,12],[127,9,127,12],[128,9,128,12]]}
[{"$nulls":4},"MIN","MED","MAX",{"$nulls":7},{"$f":"\"Quadro de Composição do BDI\"","v":"Quadro de Composição do BDI"},null,null,"Grau de Sigilo"]
["Construção e Reforma de Edifícios","AC",{"$f":"CONCATENATE(A2,\"-\",B2)","v":"Construção e Reforma de Edifícios-AC"},null,{"v":0.03,"d":"3.00%"},{"v":0.04,"d":"4.00%"},{"v":0.055,"d":"5.50%"},{"$nulls":10},"#PUBLICO"]
[{"$f":"A2","v":"Construção e Reforma de Edifícios"},"SG","Construção e Reforma de Edifícios-SG",null,{"v":0.008,"d":"0.80%"},{"v":0.008,"d":"0.80%"},{"v":0.01,"d":"1.00%"}]
[{"$f":"A3","v":"Construção e Reforma de Edifícios"},"R","Construção e Reforma de Edifícios-R",null,{"v":0.0097,"d":"0.97%"},{"v":0.0127,"d":"1.27%"},{"v":0.0127,"d":"1.27%"},null,null,"Nº OPERAÇÃO",null,"Nº TRANSFEREGOV",null,"PROPONENTE / TOMADOR"]
[{"$f":"A4","v":"Construção e Reforma de Edifícios"},"DF","Construção e Reforma de Edifícios-DF",null,{"v":0.0059,"d":"0.59%"},{"v":0.0123,"d":"1.23%"},{"v":0.0139,"d":"1.39%"},null,null,{"$f":"Import.CR","v":"1102126-65"},null,{"$f":"Import.TransfereGOV","v":"981637"},null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"}]
[{"$f":"A5","v":"Construção e Reforma de Edifícios"},"L","Construção e Reforma de Edifícios-L",null,{"v":0.0616,"d":"6.16%"},{"v":0.07400000000000001,"d":"7.40%"},{"v":0.08960000000000001,"d":"8.96%"},null,"FILTRO"]
[{"$f":"A6","v":"Construção e Reforma de Edifícios"},"BDI PAD","Construção e Reforma de Edifícios-BDI PAD",null,{"v":0.2034,"d":"20.34%"},{"v":0.2212,"d":"22.12%"},{"v":0.25,"d":"25.00%"},null,null,"APELIDO DO EMPREENDIMENTO / DESCRIÇÃO DO LOTE",{"$nulls":10},{"$f":"IF(OR(U10<>\"\",U11<>\"\"),\"Falta preencher os percentuais do ISS\",IF(U14<>\"\",\"Falta preencher o BDI 1\",IF(U54<>\"\",\"Falta preencher o BDI 2\",IF(U94<>\"\",\"Falta preencher o BDI 3\",\"\"))))","v":""}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","AC","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-AC",null,{"v":0.038,"d":"3.80%"},{"v":0.0401,"d":"4.01%"},{"v":0.0467,"d":"4.67%"},null,null,{"$f":"Import.Apelido&\" / \"&Import.DescLote","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta / Pavimentação de vias urbanas no município de Dores do Turvo"},{"$nulls":10},{"$f":"IF(U29=\"FORA DO INTERVALO\",\"BDI 1 fora do intervalo\",IF(U69=\"FORA DO INTERVALO\",\"BDI 2 fora do intervalo\",IF(U109=\"FORA DO INTERVALO\",\"BDI 3 fora do intervalo\",\"\")))","v":""}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","SG","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-SG",null,{"v":0.0032,"d":"0.32%"},{"v":0.004,"d":"0.40%"},{"v":0.0074,"d":"0.74%"}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","R","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-R",null,{"v":0.005,"d":"0.50%"},{"v":0.005600000000000001,"d":"0.56%"},{"v":0.0097,"d":"0.97%"},null,null,"Conforme legislação tributária municipal, definir estimativa de percentual da base de cálculo para o ISS:",{"$nulls":7},{"v":0.5,"d":"50.00%"},null,null,{"$f":"IF(R10=\"\",\"Falta definir a base de cálculo para o ISS\",\"\")","v":""}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","DF","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-DF",null,{"v":0.0102,"d":"1.02%"},{"v":0.0111,"d":"1.11%"},{"v":0.0121,"d":"1.21%"},null,"↓","Sobre a base de cálculo, definir a respectiva alíquota do ISS (entre 2% e 5%):",{"$nulls":7},{"v":0.02,"d":"2.00%"},null,null,{"$f":"IF(R11=\"\",\"Falta definir a alíquota do ISS\",\"\")","v":""}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","L","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-L",null,{"v":0.0664,"d":"6.64%"},{"v":0.073,"d":"7.30%"},{"v":0.08689999999999999,"d":"8.69%"},null,"F"]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","BDI PAD","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-BDI PAD",null,{"v":0.196,"d":"19.60%"},{"v":0.2097,"d":"20.97%"},{"v":0.24230000000000002,"d":"24.23%"},null,"F"]
["Construção de Redes de Abastecimento de Água, Coleta de Esgoto","AC","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-AC",null,{"v":0.034300000000000004,"d":"3.43%"},{"v":0.0493,"d":"4.93%"},{"v":0.06709999999999999,"d":"6.71%"},null,"F","BDI 1",{"$nulls":10},{"$f":"IF(COUNTIF(ORÇAMENTO!$V$15:$V$39,BDI_1.Título)=0,\"\",IF(OR(Import.BDI.Tipo1=\"(SELECIONAR)\",Import.BDI.Tipo1=\"\",U17<>\"\",AND($J17<>$A$145,OR(S21=\"\",S22=\"\",AND($J17<>$A$146,OR(S23=\"\",S24=\"\")),S25=\"\",S26=\"\"))),\"Falta preencher o BDI 1\",\"\"))","v":""}]
[{"$f":"A14","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"SG","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-SG",null,{"v":2.8000000000000004E-3,"d":"0.28%"},{"v":0.0049,"d":"0.49%"},{"v":0.0075,"d":"0.75%"},null,"F"]
[{"$f":"A15","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"R","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-R",null,{"v":0.01,"d":"1.00%"},{"v":0.0139,"d":"1.39%"},{"v":0.0174,"d":"1.74%"},null,"F","TIPO DE OBRA"]
[{"$f":"A16","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"DF","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-DF",null,{"v":0.009399999999999999,"d":"0.94%"},{"v":0.009899999999999999,"d":"0.99%"},{"v":0.011699999999999999,"d":"1.17%"},null,"F","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas",{"$nulls":9},{"$f":"IF(U17=\"\",\"\",\"◄\")","v":""},{"$f":"IF(AND(OR(S29>0,COUNTIF(ORÇAMENTO!$V$15:$V$39,BDI_1.Título)>0),OR(Import.BDI.Tipo1=\"(SELECIONAR)\",Import.BDI.Tipo1=\"\")),\"Selecione o Tipo de obra\",\"\")","v":""}]
[{"$f":"A17","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"L","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-L",null,{"v":0.0674,"d":"6.74%"},{"v":0.08039999999999999,"d":"8.04%"},{"v":0.094,"d":"9.40%"},null,"F"]
[{"$f":"A18","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"BDI PAD","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-BDI PAD",null,{"v":0.2076,"d":"20.76%"},{"v":0.2418,"d":"24.18%"},{"v":0.2644,"d":"26.44%"},null,"F","Itens",{"$nulls":7},"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
["Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica","AC","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-AC",null,{"v":0.0529,"d":"5.29%"},{"v":0.0592,"d":"5.92%"},{"v":0.0793,"d":"7.93%"},null,"F"]
[{"$f":"A20","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"SG","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-SG",null,{"v":0.0025,"d":"0.25%"},{"v":0.0051,"d":"0.51%"},{"v":0.005600000000000001,"d":"0.56%"},null,"F",{"$f":"IF($J$17=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},{"$nulls":7},{"$f":"IF($J17=$A$146,\"K1\",\"AC\")","v":"AC"},{"v":0.039,"d":"3.90%"},{"$f":"IF(AND($U$14<>\"\",$U$17=\"\",R21<>\"\",S21=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T21=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S21>=X21,X21=\"-\"),OR(S21<=Z21,Z21=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"OK"},null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,3,FALSE)","v":{"v":0.038,"d":"3.80%"}},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,4,FALSE)","v":{"v":0.0401,"d":"4.01%"}},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,5,FALSE)","v":{"v":0.0467,"d":"4.67%"}}]
[{"$f":"A21","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"R","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-R",null,{"v":0.01,"d":"1.00%"},{"v":0.0148,"d":"1.48%"},{"v":0.0197,"d":"1.97%"},null,"F",{"$f":"IF($J$17=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},{"$nulls":7},{"$f":"IF($J17=$A$146,\"K2\",\"SG\")","v":"SG"},{"v":0.0074,"d":"0.74%"},{"$f":"IF(AND($U$14<>\"\",$U$17=\"\",R22<>\"\",S22=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T22=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S22>=X22,X22=\"-\"),OR(S22<=Z22,Z22=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"OK"},null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,3,FALSE)","v":{"v":0.0032,"d":"0.32%"}},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,4,FALSE)","v":{"v":0.004,"d":"0.40%"}},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,5,FALSE)","v":{"v":0.0074,"d":"0.74%"}}]
[{"$f":"A22","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"DF","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-DF",null,{"v":0.0101,"d":"1.01%"},{"v":0.010700000000000001,"d":"1.07%"},{"v":0.0111,"d":"1.11%"},null,"F","Risco",{"$nulls":7},{"$f":"IF($J17=$A$146,\"\",\"R\")","v":"R"},{"v":0.0097,"d":"0.97%"},"","OK",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,3,FALSE)","v":{"v":0.005,"d":"0.50%"}},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,4,FALSE)","v":{"v":0.005600000000000001,"d":"0.56%"}},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,5,FALSE)","v":{"v":0.0097,"d":"0.97%"}}]
[{"$f":"A23","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"L","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-L",null,{"v":0.08,"d":"8.00%"},{"v":0.08310000000000001,"d":"8.31%"},{"v":0.0951,"d":"9.51%"},null,"F","Despesas Financeiras",{"$nulls":7},{"$f":"IF($J17=$A$146,\"\",\"DF\")","v":"DF"},{"v":0.0102,"d":"1.02%"},"","OK",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,3,FALSE)","v":{"v":0.0102,"d":"1.02%"}},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,4,FALSE)","v":{"v":0.0111,"d":"1.11%"}},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,5,FALSE)","v":{"v":0.0121,"d":"1.21%"}}]
[{"$f":"A24","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"BDI PAD","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-BDI PAD",null,{"v":0.24,"d":"24.00%"},{"v":0.2584,"d":"25.84%"},{"v":0.2786,"d":"27.86%"},null,"F",{"$f":"IF($J$17=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},{"$nulls":7},{"$f":"IF($J17=$A$146,\"K3\",\"L\")","v":"L"},{"v":0.0691,"d":"6.91%"},"","OK",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,3,FALSE)","v":{"v":0.0664,"d":"6.64%"}},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,4,FALSE)","v":{"v":0.073,"d":"7.30%"}},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,5,FALSE)","v":{"v":0.08689999999999999,"d":"8.69%"}}]
["Obras Portuárias, Marítimas e Fluviais","AC","Obras Portuárias, Marítimas e Fluviais-AC",null,{"v":0.04,"d":"4.00%"},{"v":0.0552,"d":"5.52%"},{"v":0.0785,"d":"7.85%"},null,"F","Tributos (impostos COFINS 3%, e  PIS 0,65%)",{"$nulls":7},"CP",{"v":0.0365,"d":"3.65%"},"","OK",null,null,{"$f":"Y26","v":{"v":0.0365,"d":"3.65%"}},{"$f":"IF($J17=$A$145,\"-\",3.65%)","v":{"v":0.0365,"d":"3.65%"}},{"$f":"Y26","v":{"v":0.0365,"d":"3.65%"}}]
[{"$f":"A26","v":"Obras Portuárias, Marítimas e Fluviais"},"SG","Obras Portuárias, Marítimas e Fluviais-SG",null,{"v":0.008100000000000001,"d":"0.81%"},{"v":0.012199999999999999,"d":"1.22%"},{"v":0.0199,"d":"1.99%"},null,"F","Tributos (ISS, variável de acordo com o município)",{"$nulls":7},"ISS",{"$f":"IF(AND($J17<>$A$145,COUNTA(OFFSET(S20,1,0,6))>0),$R$11*$R$10,0)","v":{"v":0.01,"d":"1.00%"}},null,"OK",null,null,{"v":0,"d":"0.00%"},{"v":0.025,"d":"2.50%"},{"v":0.05,"d":"5.00%"}]
[{"$f":"A27","v":"Obras Portuárias, Marítimas e Fluviais"},"R","Obras Portuárias, Marítimas e Fluviais-R",null,{"v":0.0146,"d":"1.46%"},{"v":0.0232,"d":"2.32%"},{"v":0.0316,"d":"3.16%"},null,"F","Tributos (Contribuição Previdenciária sobre a Receita Bruta - Lei 12.546 de 14/12/2011 - Desoneração)",{"$nulls":7},"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J17<>$A$145,COUNTA(OFFSET(S20,1,0,6))>0),IF(YEAR(Import.DataBase)<2025,4.5%,IF(YEAR(Import.DataBase)=2025,3.6%,IF(YEAR(Import.DataBase)=2026,2.7%,IF(YEAR(Import.DataBase)=2027,1.8%,0%)))),0%))","v":{"v":0,"d":"0.00%"}},null,"OK",null,null,{"$f":"$S28","v":{"v":0,"d":"0.00%"}},{"$f":"$S28","v":{"v":0,"d":"0.00%"}},{"$f":"$S28","v":{"v":0,"d":"0.00%"}}]
[{"$f":"A28","v":"Obras Portuárias, Marítimas e Fluviais"},"DF","Obras Portuárias, Marítimas e Fluviais-DF",null,{"v":0.009399999999999999,"d":"0.94%"},{"v":0.0102,"d":"1.02%"},{"v":0.013300000000000001,"d":"1.33%"},null,"F","BDI SEM desoneração (Fórmula Acórdão TCU)",{"$nulls":7},"BDI PAD",{"$f":"IF($J17=$A$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27)))-1),4))","v":{"v":0.1962,"d":"19.62%"}},null,{"$f":"IFERROR(IF(AND(OR(S29>=X29,X29=\"-\"),OR(S29<=Z29,Z29=\"-\")),\"OK\",\"FORA DO INTERVALO\"),IF(S29=0,\"OK\",\"Selecione o Tipo de obra\"))","v":"OK"},null,null,{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,3,FALSE))","v":{"v":0.196,"d":"19.60%"}},{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,4,FALSE))","v":{"v":0.2097,"d":"20.97%"}},{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,5,FALSE))","v":{"v":0.24230000000000002,"d":"24.23%"}}]
[{"$f":"A29","v":"Obras Portuárias, Marítimas e Fluviais"},"L","Obras Portuárias, Marítimas e Fluviais-L",null,{"v":0.07139999999999999,"d":"7.14%"},{"v":0.084,"d":"8.40%"},{"v":0.1043,"d":"10.43%"},null,"F","BDI COM desoneração",{"$nulls":7},"BDI DES",{"$f":"IF($J17=$A$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27+S28)))-1),4))","v":{"v":0.1962,"d":"19.62%"}}]
[{"$f":"A30","v":"Obras Portuárias, Marítimas e Fluviais"},"BDI PAD","Obras Portuárias, Marítimas e Fluviais-BDI PAD",null,{"v":0.228,"d":"22.80%"},{"v":0.2748,"d":"27.48%"},{"v":0.3095,"d":"30.95%"},null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)","AC","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-AC",null,{"v":0.015,"d":"1.50%"},{"v":0.0345,"d":"3.45%"},{"v":0.0449,"d":"4.49%"},null,"F",{"$f":"IF(U29<>\"ok\",\"X\",\"\")","v":""},{"$f":"IF(U29<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":""}]
[{"$f":"A32","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"SG","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-SG",null,{"v":0.003,"d":"0.30%"},{"v":0.0048,"d":"0.48%"},{"v":8.199999999999999E-3,"d":"0.82%"},null,"F"]
[{"$f":"A33","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"R","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-R",null,{"v":0.005600000000000001,"d":"0.56%"},{"v":0.0085,"d":"0.85%"},{"v":0.0089,"d":"0.89%"},null,"F","Os valores de BDI foram calculados com o emprego da fórmula:"]
[{"$f":"A34","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"DF","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-DF",null,{"v":0.0085,"d":"0.85%"},{"v":0.0085,"d":"0.85%"},{"v":0.0111,"d":"1.11%"},null,"F",{"$nulls":3},"BDI =",{"$f":"IF($J17=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[{"$f":"A35","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"L","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-L",null,{"v":0.035,"d":"3.50%"},{"v":0.051100000000000007,"d":"5.11%"},{"v":0.0622,"d":"6.22%"},null,"F",{"$nulls":4},"(1-CP-ISS-CRPB)"]
[{"$f":"A36","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"BDI PAD","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-BDI PAD",null,{"v":0.111,"d":"11.10%"},{"v":0.1402,"d":"14.02%"},{"v":0.168,"d":"16.80%"},null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","AC","Fornecimento de Materiais e Equipamentos (aquisição direta)-AC",null,"-","-","-",null,"F",{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à \",$R$10*100,\"%, com a respectiva alíquota de \",$R$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 50%, com a respectiva alíquota de 2%."}]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","SG","Fornecimento de Materiais e Equipamentos (aquisição direta)-SG",null,"-","-","-",null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","R","Fornecimento de Materiais e Equipamentos (aquisição direta)-R",null,"-","-","-",null,"F",{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(DESONERACAO=\"Sim\",\"COM\",\"SEM\"),\" Desoneração, e que esta é a alternativa mais adequada para a Administração Pública.\")","v":"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi SEM Desoneração, e que esta é a alternativa mais adequada para a Administração Pública."}]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","DF","Fornecimento de Materiais e Equipamentos (aquisição direta)-DF",null,"-","-","-",null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","L","Fornecimento de Materiais e Equipamentos (aquisição direta)-L",null,"-","-","-",null,"F","Observações:"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","BDI PAD","Fornecimento de Materiais e Equipamentos (aquisição direta)-BDI PAD",null,"-","-","-",null,"F"]
["Estudos e Projetos, Planos e Gerenciamento e outros correlatos","K1","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K1",null,"-","-","-",null,"F"]
[{"$f":"A44","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"K2","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K2",null,"-",{"v":0.2,"d":"20.00%"},"-",null,"F",{"$f":"Import.Município","v":"Dores do Turvo/MG"},{"$nulls":5},{"$f":"DADOS!$C$25","v":"2026-02-19"}]
[{"$f":"A45","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},null,"Estudos e Projetos, Planos e Gerenciamento e outros correlatos-",null,"-","-","-",null,"F","Local",{"$nulls":5},"Data"]
[{"$f":"A46","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},null,"Estudos e Projetos, Planos e Gerenciamento e outros correlatos-",null,"-","-","-",null,"F"]
[{"$f":"A47","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"K3","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K3",null,"-",{"v":0.12,"d":"12.00%"},"-",null,"F"]
[{"$f":"A48","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"BDI PAD","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-BDI PAD",null,"-","-","-",null,"F","Responsável Técnico"]
[{"$nulls":8},"F","Nome:",{"$f":"Import.RespOrçamento","v":"Rodrigo Heleno Coelho"}]
[{"$nulls":8},"F","CREA/CAU:","CREA MG 383.511/D"]
[{"$nulls":8},"F","ART/RRT:","MG20264693859"]
[{"$nulls":8},"F"]
[{"$nulls":8},{"$f":"IF($S$69=0,\"\",\"F\")","v":""},"BDI 2",{"$nulls":10},{"$f":"IF(COUNTIF(ORÇAMENTO!$V$15:$V$39,BDI_2.Título)=0,\"\",IF(OR(Import.BDI.Tipo2=\"(SELECIONAR)\",Import.BDI.Tipo2=\"\",U57<>\"\",AND($J57<>$A$145,OR(S61=\"\",S62=\"\",AND($J57<>$A$146,OR(S63=\"\",S64=\"\")),S65=\"\",S66=\"\"))),\"Falta preencher o BDI 2\",\"\"))","v":""}]
[{"$nulls":8},{"$f":"IF($S$69=0,\"\",\"F\")","v":""}]
[{"$nulls":8},"","TIPO DE OBRA"]
[{"$nulls":8},"","(SELECIONAR)",{"$nulls":9},{"$f":"IF(U57=\"\",\"\",\"◄\")","v":""},{"$f":"IF(AND(OR(S69>0,COUNTIF(ORÇAMENTO!$V$15:$V$39,BDI_2.Título)>0),OR(Import.BDI.Tipo2=\"(SELECIONAR)\",Import.BDI.Tipo2=\"\")),\"Selecione o Tipo de obra\",\"\")","v":""}]
[{"$nulls":8},""]
[{"$nulls":8},"","Itens",{"$nulls":7},"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
[{"$nulls":8},""]
[{"$nulls":8},"",{"$f":"IF($J$57=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},{"$nulls":7},{"$f":"IF($J57=$A$146,\"K1\",\"AC\")","v":"AC"},null,{"$f":"IF(AND($U$54<>\"\",$U$57=\"\",R61<>\"\",S61=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T61=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S61>=X61,X61=\"-\"),OR(S61<=Z61,Z61=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"-"},null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":8},"",{"$f":"IF($J$57=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},{"$nulls":7},{"$f":"IF($J57=$A$146,\"K2\",\"SG\")","v":"SG"},null,{"$f":"IF(AND($U$54<>\"\",$U$57=\"\",R62<>\"\",S62=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T62=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S62>=X62,X62=\"-\"),OR(S62<=Z62,Z62=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"-"},null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":8},"","Risco",{"$nulls":7},{"$f":"IF($J57=$A$146,\"\",\"R\")","v":"R"},null,"","-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":8},"","Despesas Financeiras",{"$nulls":7},{"$f":"IF($J57=$A$146,\"\",\"DF\")","v":"DF"},null,"","-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":8},"",{"$f":"IF($J$57=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},{"$nulls":7},{"$f":"IF($J57=$A$146,\"K3\",\"L\")","v":"L"},null,"","-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":8},"","Tributos (impostos COFINS 3%, e  PIS 0,65%)",{"$nulls":7},"CP",null,"","FORA DO INTERVALO",null,null,{"$f":"Y66","v":{"v":0.0365,"d":"3.65%"}},{"$f":"IF($J57=$A$145,\"-\",3.65%)","v":{"v":0.0365,"d":"3.65%"}},{"$f":"Y66","v":{"v":0.0365,"d":"3.65%"}}]
[{"$nulls":8},"","Tributos (ISS, variável de acordo com o município)",{"$nulls":7},"ISS",{"$f":"IF(AND($J57<>$A$145,COUNTA(OFFSET(S60,1,0,6))>0),$R$11*$R$10,0)","v":{"v":0,"d":"0.00%"}},null,"OK",null,null,{"v":0,"d":"0.00%"},{"v":0.025,"d":"2.50%"},{"v":0.05,"d":"5.00%"}]
[{"$nulls":8},"","Tributos (Contribuição Previdenciária sobre a Receita Bruta - Lei 12.546 de 14/12/2011 - Desoneração)",{"$nulls":7},"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J57<>$A$145,COUNTA(OFFSET(S60,1,0,6))>0),IF(YEAR(Import.DataBase)<2025,4.5%,IF(YEAR(Import.DataBase)=2025,3.6%,IF(YEAR(Import.DataBase)=2026,2.7%,IF(YEAR(Import.DataBase)=2027,1.8%,0%)))),0%))","v":{"v":0,"d":"0.00%"}},null,"OK",null,null,{"$f":"$S68","v":{"v":0,"d":"0.00%"}},{"$f":"$S68","v":{"v":0,"d":"0.00%"}},{"$f":"$S68","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":8},"","BDI SEM desoneração (Fórmula Acórdão TCU)",{"$nulls":7},"BDI PAD",{"$f":"IF($J57=$A$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67)))-1),4))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IFERROR(IF(AND(OR(S69>=X69,X69=\"-\"),OR(S69<=Z69,Z69=\"-\")),\"OK\",\"FORA DO INTERVALO\"),IF(S69=0,\"OK\",\"Selecione o Tipo de obra\"))","v":"OK"},null,null,{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,5,FALSE))","v":{"$error":"#N/A"}}]
[{"$nulls":8},"","BDI COM desoneração",{"$nulls":7},"BDI DES",{"$f":"IF($J57=$A$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67+S68)))-1),4))","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":8},""]
[{"$nulls":8},"",{"$f":"IF(U69<>\"ok\",\"X\",\"\")","v":""},{"$f":"IF(U69<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":""}]
[{"$nulls":8},""]
[{"$nulls":8},"","Os valores de BDI foram calculados com o emprego da fórmula:"]
[{"$nulls":8},"",{"$nulls":3},"BDI =",{"$f":"IF($J57=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[{"$nulls":8},"",{"$nulls":4},"(1-CP-ISS-CRPB)"]
[{"$nulls":8},""]
[{"$nulls":8},"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à \",$R$10*100,\"%, com a respectiva alíquota de \",$R$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 50%, com a respectiva alíquota de 2%."}]
[{"$nulls":8},""]
[{"$nulls":8},"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(DESONERACAO=\"Sim\",\"COM\",\"SEM\"),\" Desoneração, e que esta é a alternativa mais adequada para a Administração Pública.\")","v":"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi SEM Desoneração, e que esta é a alternativa mais adequada para a Administração Pública."}]
[{"$nulls":8},""]
[{"$nulls":8},"","Observações:"]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},"",{"$f":"Import.Município","v":"Dores do Turvo/MG"},{"$nulls":5},{"$f":"DADOS!$C$25","v":"2026-02-19"}]
[{"$nulls":8},"","Local",{"$nulls":5},"Data"]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},"","Responsável Técnico"]
[{"$nulls":8},"","Nome:",{"$f":"Import.RespOrçamento","v":"Rodrigo Heleno Coelho"}]
[{"$nulls":8},"","CREA/CAU:","CREA MG 383.511/D"]
[{"$nulls":8},"","ART/RRT:","MG20264693859"]
[{"$nulls":8},""]
[{"$nulls":8},{"$f":"IF($S$109=0,\"\",\"F\")","v":""},"BDI 3",{"$nulls":10},{"$f":"IF(COUNTIF(ORÇAMENTO!$V$15:$V$39,BDI_3.Título)=0,\"\",IF(OR(Import.BDI.Tipo3=\"(SELECIONAR)\",Import.BDI.Tipo3=\"\",U97<>\"\",AND($J97<>$A$145,OR(S101=\"\",S102=\"\",AND($J97<>$A$146,OR(S103=\"\",S104=\"\")),S105=\"\",S106=\"\"))),\"Falta preencher o BDI 3\",\"\"))","v":""}]
[{"$nulls":8},{"$f":"IF($S$109=0,\"\",\"F\")","v":""}]
[{"$nulls":8},"","TIPO DE OBRA"]
[{"$nulls":8},"","(SELECIONAR)",{"$nulls":9},{"$f":"IF(U97=\"\",\"\",\"◄\")","v":""},{"$f":"IF(AND(OR(S109>0,COUNTIF(ORÇAMENTO!$V$15:$V$39,BDI_3.Título)>0),OR(Import.BDI.Tipo3=\"(SELECIONAR)\",Import.BDI.Tipo3=\"\")),\"Selecione o Tipo de obra\",\"\")","v":""}]
[{"$nulls":8},""]
[{"$nulls":8},"","Itens",{"$nulls":7},"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
[{"$nulls":8},""]
[{"$nulls":8},"",{"$f":"IF($J$97=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},{"$nulls":7},{"$f":"IF($J97=$A$146,\"K1\",\"AC\")","v":"AC"},null,{"$f":"IF(AND($U$94<>\"\",$U$97=\"\",R101<>\"\",S101=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T101=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S101>=X101,X101=\"-\"),OR(S101<=Z101,Z101=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"-"},null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R101),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R101),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R101),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":8},"",{"$f":"IF($J$97=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},{"$nulls":7},{"$f":"IF($J97=$A$146,\"K2\",\"SG\")","v":"SG"},null,{"$f":"IF(AND($U$94<>\"\",$U$97=\"\",R102<>\"\",S102=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T102=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S102>=X102,X102=\"-\"),OR(S102<=Z102,Z102=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"-"},null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R102),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R102),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R102),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":8},"","Risco",{"$nulls":7},{"$f":"IF($J97=$A$146,\"\",\"R\")","v":"R"},null,"","-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R103),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R103),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R103),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":8},"","Despesas Financeiras",{"$nulls":7},{"$f":"IF($J97=$A$146,\"\",\"DF\")","v":"DF"},null,"","-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R104),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R104),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R104),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":8},"",{"$f":"IF($J$57=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},{"$nulls":7},{"$f":"IF($J97=$A$146,\"K3\",\"L\")","v":"L"},null,"","-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R105),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R105),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R105),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[{"$nulls":8},"","Tributos (impostos COFINS 3%, e  PIS 0,65%)",{"$nulls":7},"CP",null,"","FORA DO INTERVALO",null,null,{"$f":"Y106","v":{"v":0.0365,"d":"3.65%"}},{"$f":"IF($J97=$A$145,\"-\",3.65%)","v":{"v":0.0365,"d":"3.65%"}},{"$f":"Y106","v":{"v":0.0365,"d":"3.65%"}}]
[{"$nulls":8},"","Tributos (ISS, variável de acordo com o município)",{"$nulls":7},"ISS",{"$f":"IF(AND($J97<>$A$145,COUNTA(OFFSET(S100,1,0,6))>0),$R$11*$R$10,0)","v":{"v":0,"d":"0.00%"}},null,"OK",null,null,{"v":0,"d":"0.00%"},{"v":0.025,"d":"2.50%"},{"v":0.05,"d":"5.00%"}]
[{"$nulls":8},"","Tributos (Contribuição Previdenciária sobre a Receita Bruta - Lei 12.546 de 14/12/2011 - Desoneração)",{"$nulls":7},"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J97<>$A$145,COUNTA(OFFSET(S100,1,0,6))>0),IF(YEAR(Import.DataBase)<2025,4.5%,IF(YEAR(Import.DataBase)=2025,3.6%,IF(YEAR(Import.DataBase)=2026,2.7%,IF(YEAR(Import.DataBase)=2027,1.8%,0%)))),0%))","v":{"v":0,"d":"0.00%"}},null,"OK",null,null,{"$f":"$S108","v":{"v":0,"d":"0.00%"}},{"$f":"$S108","v":{"v":0,"d":"0.00%"}},{"$f":"$S108","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":8},"","BDI SEM desoneração (Fórmula Acórdão TCU)",{"$nulls":7},"BDI PAD",{"$f":"IF($J97=$A$145,0,ROUND((((1+S101+S102+S103)*(1+S104)*(1+S105)/(1-(S106+S107)))-1),4))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IFERROR(IF(AND(OR(S109>=X109,X109=\"-\"),OR(S109<=Z109,Z109=\"-\")),\"OK\",\"FORA DO INTERVALO\"),IF(S109=0,\"OK\",\"Selecione o Tipo de obra\"))","v":"OK"},null,null,{"$f":"IF($J97=$A$145,0,VLOOKUP(CONCATENATE($J97,\"-\",$R109),$C$2:$G$136,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J97=$A$145,0,VLOOKUP(CONCATENATE($J97,\"-\",$R109),$C$2:$G$136,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J97=$A$145,0,VLOOKUP(CONCATENATE($J97,\"-\",$R109),$C$2:$G$136,5,FALSE))","v":{"$error":"#N/A"}}]
[{"$nulls":8},"","BDI COM desoneração",{"$nulls":7},"BDI DES",{"$f":"IF($J97=$A$145,0,ROUND((((1+S101+S102+S103)*(1+S104)*(1+S105)/(1-(S106+S107+S108)))-1),4))","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":8},""]
[{"$nulls":8},"",{"$f":"IF(U109<>\"ok\",\"X\",\"\")","v":""},{"$f":"IF(U109<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":""}]
[{"$nulls":8},""]
[{"$nulls":8},"","Os valores de BDI foram calculados com o emprego da fórmula:"]
[{"$nulls":8},"",{"$nulls":3},"BDI =",{"$f":"IF($J97=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[{"$nulls":8},"",{"$nulls":4},"(1-CP-ISS-CRPB)"]
[{"$nulls":8},""]
[{"$nulls":8},"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à \",$R$10*100,\"%, com a respectiva alíquota de \",$R$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 50%, com a respectiva alíquota de 2%."}]
[{"$nulls":8},""]
[{"$nulls":8},"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(DESONERACAO=\"Sim\",\"COM\",\"SEM\"),\" Desoneração, e que esta é a alternativa mais adequada para a Administração Pública.\")","v":"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi SEM Desoneração, e que esta é a alternativa mais adequada para a Administração Pública."}]
[{"$nulls":8},""]
[{"$nulls":8},"","Observações:"]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},"",{"$f":"Import.Município","v":"Dores do Turvo/MG"},{"$nulls":5},{"$f":"DADOS!$C$25","v":"2026-02-19"}]
[{"$nulls":8},"","Local",{"$nulls":5},"Data"]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},"","Responsável Técnico"]
[{"$nulls":8},"","Nome:",{"$f":"Import.RespOrçamento","v":"Rodrigo Heleno Coelho"}]
[{"$nulls":8},"","CREA/CAU:","CREA MG 383.511/D"]
[{"$nulls":8},"","ART/RRT:","MG20264693859"]
[]
[]
[]
[]
[]
["(SELECIONAR)"]
["Construção e Reforma de Edifícios"]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas"]
["Construção de Redes de Abastecimento de Água, Coleta de Esgoto"]
["Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"]
["Obras Portuárias, Marítimas e Fluviais"]
["Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)"]
["Estudos e Projetos, Planos e Gerenciamento e outros correlatos"]

{"sheet":"ORÇAMENTO","index":4,"n_rows":56,"n_cols":40,"rows_kept":56,"merged":[[3,14,3,15],[3,18,3,23],[4,14,4,15],[4,18,4,23],[4,30,4,31],[6,14,6,15],[6,18,6,20],[6,35,10,35],[6,37,10,37],[7,5,7,10],[7,11,11,11],[7,14,7,15],[7,18,7,20],[7,24,11,24],[7,25,11,25],[8,5,8,10],[9,5,9,10],[11,26,11,27],[14,14,14,17],[41,16,41,23],[44,14,46,23],[48,14,48,23],[49,14,49,23],[51,14,51,16],[54,14,54,16]]}
[{"$nulls":17},"PO - PLANILHA ORÇAMENTÁRIA",{"$nulls":5},"Grau de Sigilo"]
[{"$nulls":3},"LOTE","Meta","Nível 2","Nível 3","Nível 4","Serviço",{"$nulls":8},{"$f":"IF(TIPOORCAMENTO=\"licitado\",\"Orçamento Licitado\",\"Orçamento Base para Licitação\")&\" - \"&import.recurso","v":"Orçamento Base para Licitação - OGU"},{"$nulls":5},"#PUBLICO"]
[{"$nulls":4},"SINAPI","SINAPI-I","SICRO","Composição","Cotação"]
["Nmax",{"$nulls":4},"BDI 1","BDI 2","BDI 3",{"v":0,"d":"0.00%"},{"$nulls":5},"Nº OPERAÇÃO",null,"Nº TransfereGOV","PROPONENTE / TOMADOR","APELIDO DO EMPREENDIMENTO"]
[{"$f":"MAX($C$15:$C$39)","v":2},{"$nulls":4},{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$30,BDI!$S$29)","v":{"v":0.1962,"d":"19.62%"}},{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$70,BDI!$S$69)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$110,BDI!$S$109)","v":{"v":0,"d":"0.00%"}},{"$nulls":6},{"$f":"Import.CR","v":"1102126-65"},null,{"$f":"Import.TransfereGOV","v":"981637"},{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"},{"$f":"Import.Apelido","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$nulls":11},"Arredondamento"]
[]
[{"$nulls":5},"RA","RP","CP","OU",{"$nulls":5},"LOCALIDADE SINAPI",null,"DATA BASE",{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"NOME DA EMPRESA\",\"DESCRIÇÃO DO LOTE\")","v":"DESCRIÇÃO DO LOTE"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"REGIME DE EXECUÇÃO\",\"MUNICÍPIO / UF\")","v":"MUNICÍPIO / UF"},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"BDI 1\")","v":"BDI 1"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"BDI 2\")","v":"BDI 2"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"Nº CTEF\",\"BDI 3\")","v":"BDI 3"},{"$nulls":4},{"$f":"IF(COUNTIFS($L$15:$L$39,\"F\",$AC$15:$AC$39,\"JUSTIFICAR BDI\")>0,\"JUSTIFICAR BDI\",\"\")","v":""},null,"Quantidade",true,{"$nulls":3},"QUANTIDADES: ACOMP. POR BM",null,"PREÇO UNITÁRIO LICITADO"]
[{"$nulls":4},"Intervalo de procura:",{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xlsm'#Banco.$a5:$a$65536\",\"'[Referência \"&Excel_BuiltIn_Database&\".xlsm]Banco'!$a5:$a$65536\")","v":"'[Referência 01-2026.xlsm]Banco'!$a5:$a$65536"},{"$nulls":5},"FILTRO",null,null,{"$f":"IF(ISERROR(INDIRECT($F$9)),\"(N/D: 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",INDIRECT($F$9))","v":"(N/D: 'Referência 01-2026.xlsm)"},null,{"$f":"TEXT(Import.DataBase,\"mm-aa\")&IF(DESONERACAO=\"Sim\",\" (DES.)\",\" (N DES.)\")","v":"01-26 (N DES.)"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Pavimentação de vias urbanas no município de Dores do Turvo"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.RegimeExecução,Import.Município)","v":"Dores do Turvo/MG"},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(F5,\"0,00%\"))","v":"19,62%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(G5,\"0,00%\"))","v":"0,00%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,TEXT(H5,\"0,00%\"))","v":"0,00%"},"RECURSO","SGL RECURSO",{"$nulls":4},"Custo Unitáro",true]
[{"$nulls":4},"Localidade:",{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xlsm'#Banco.$d$3\",\"'[Referência \"&Excel_BuiltIn_Database&\".xlsm]Banco'!$d$3\")","v":"'[Referência 01-2026.xlsm]Banco'!$d$3"},{"$nulls":13},{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$AF$7=FALSE),\"▼\",\"\")","v":""},{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$AF$8=FALSE),\"▼\",\"\")","v":""},{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$AF$9=FALSE),\"▼\",\"\")","v":""},{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$AF$10=FALSE),\"▼\",\"\")","v":""},{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$AF$11=FALSE),\"▼\",\"\")","v":""},{"$nulls":6},"BDI",true]
[{"$nulls":4},"Data base:",{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xlsm'#Banco.$B$3\",\"'[Referência \"&Excel_BuiltIn_Database&\".xlsm]Banco'!$B$3\")","v":"'[Referência 01-2026.xlsm]Banco'!$B$3"},{"$nulls":22},"ERRO GERAL",null,"Preço Unitário",true]
[{"$nulls":5},{"$f":"IFERROR(INDIRECT(F10),\"\")","v":""},{"$f":"IFERROR(TEXT(Import.DataBase,\"mm/aaaa\"),\"\")","v":"01/2026"},{"$nulls":21},{"$f":"IF(COUNTIFS($L$15:$L$39,\"F\",$AC$15:$AC$39,\"<>\"&\" \",$AC$15:$AC$39,\"<>\"&\"JUSTIFICAR BDI\")>0,\"NÃO OK\",\"OK\")","v":"NÃO OK"},null,"Preço Total",true]
[{"$nulls":14},{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",COUNTIF($AF$7:$AF$11,TRUE)<>5),\"Para contratos que tramitam no Transferegov todos os valores devem ser arredondados para duas casas decimais\",\n IF(AND($F$11<>\"\",$G$11<>\"\",$F$11<>$G$11),\"O arquivo \"&MID($F$10,2,SEARCH(\"]\",$F$10)-1)&\" está com a data base errada (\"&F11&\"). Corrija a data base antes de continuar.\",\nIF(COUNTIF($AC$15:$AC$39,\"FONTE\")>0,\"Falta preencher a Fonte (coluna P) na Linha \"&(14+MATCH(\"FONTE\",$AC$15:$AC$39,0)),\n IF(COUNTIF($AC$15:$AC$39,\"CÓDIGO\")>0,\"Falta preencher o Código (coluna Q) na Linha \"&(14+MATCH(\"CÓDIGO\",$AC$15:$AC$39,0)),\n IF(COUNTIF($AC$15:$AC$39,\"CÓDIGO N/ID\")>0,\"Código (coluna Q) não identificado na Linha \"&(14+MATCH(\"CÓDIGO N/ID\",$AC$15:$AC$39,0))&\". Verifique se o código está correto ou busque outro código\",\n IF(COUNTIF($AC$15:$AC$39,\"DESCRIÇÃO\")>0,\"Falta preencher a Descrição (coluna R) na Linha \"&(14+MATCH(\"DESCRIÇÃO\",$AC$15:$AC$39,0)),\n IF(COUNTIF($AC$15:$AC$39,\"UNIDADE\")>0,\"Falta preencher a Unidade (coluna S) na Linha \"&(14+MATCH(\"UNIDADE\",$AC$15:$AC$39,0)),\n IF(COUNTIF($AC$15:$AC$39,\"SEM CUSTO\")>0,\"Falta preencher o Custo Unitário (coluna U) na Linha \"&(14+MATCH(\"SEM CUSTO\",$AC$15:$AC$39,0)),\n IF(COUNTIF($AC$15:$AC$39,\"SEM PREÇO\")>0,\"Falta preencher o Preço Unitário licitado (coluna AL) na Linha \"&(14+MATCH(\"SEM CUSTO\",$AC$15:$AC$39,0)),\n IF(COUNTIF($AC$15:$AC$39,\"BDI\")>0,\"Falta definir o BDI (coluna V) na Linha \"&(14+MATCH(\"BDI\",$AC$15:$AC$39,0)),\n IF(COUNTIF($AC$15:$AC$39,\"ACIMA REF.\")>0,\n         IF(TIPOORCAMENTO=\"Proposto\",\"O custo unitário (coluna U) na Linha \"&(14+MATCH(\"ACIMA REF.\",$AC$15:$AC$39,0))&\" está acima do custo referencial (coluna AG)\",\n            \"O preço unitário licitado (coluna AL) na Linha \"&(14+MATCH(\"ACIMA REF.\",$AC$15:$AC$39,0))&\" está acima do preço referencial do edital (coluna AN)\"),\n IF(COUNTIF($AC$15:$AC$39,\"QUANT.\")>0,\"Falta a Quantidade do serviço na Linha \"&(14+MATCH(\"QUANT.\",$AC$15:$AC$39,0))&IF(ACOMPANHAMENTO=\"PLE\",\". Preencher na aba CÁLCULO\",\". Preencher na coluna AJ\"),\n IF(COUNTIF($AC$15:$AC$39,\"Código >13\")>0,\"O tamanho do código do serviço no TransfereGOV é limitado a 13 caracteres. Resuma o código (coluna Q) na Linha \"&(14+MATCH(\"Código >13\",$AC$15:$AC$39,0)),\n IF(COUNTIF($AC$15:$AC$39,\"Descrição >100\")>0,\"O tamanho da descrição de macrosserviço no TransfereGOV é limitado a 100 caracteres. Resuma a descrição (coluna R) na Linha \"&(14+MATCH(\"Descrição >100\",$AC$15:$AC$39,0)),\n IF(COUNTIF($AC$15:$AC$39,\"Descrição >500\")>0,\"O tamanho da descrição de serviço no TransfereGOV é limitado a 500 caracteres. Resuma a descrição (coluna R) na Linha \"&(14+MATCH(\"Descrição >500\",$AC$15:$AC$39,0)),\n IF(COUNTIF($AC$15:$AC$39,\"Unid. Não Disp\")>0,\"Unidade não disponível na lista do TransfereGOV. Reveja a unidade (coluna S) na Linha \"&(14+MATCH(\"Unid. Não Disp\",$AC$15:$AC$39,0)),\n IF(AND(TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)=\"(N/D:\"),\"Abra o arquivo Referência \"&Excel_BuiltIn_Database&\".xlsm\",\"\")))))))))))))))))","v":"Código (coluna Q) não identificado na Linha 18. Verifique se o código está correto ou busque outro código"},{"$nulls":11},"Valores não Arredondados",{"$nulls":8},"↓",null,"↓"]
["Nível E","Save Nivel","Nível C","Altura","n1","n2","n3","n4","n5","Czero","Cnível","↓","Nível","Nível Corrigido","Item","Fonte","Código","Descrição","Unidade","Quantidade",{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"Custo Unitário (sem BDI) (R$)\")","v":"Custo Unitário (sem BDI) (R$)"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"BDI\n(%)\")","v":"BDI\n(%)"},"Preço Unitário (com BDI) (R$)","Preço Total\n(R$)","↓","↓","Contrapartida (R$)","Outros (R$)","Erro de Dados","Lista Crono","Concatenação Fonte-Código","BancoDesloc","Custo Unitário Referência (R$)",{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"Valor BDI Edital\",\"Valor BDI\")","v":"Valor BDI"},null,"Quantidade",null,"Preço Unitário (com BDI) (R$)","Preço Total\nLicit. (R$)","Preço Unitário Edital (R$)"]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C14=\"s\",C14=0),OFFSET(B14,-1,0),C14)","v":"Save Nivel"},{"$f":"IF(OFFSET(C14,-1,0)=\"L\",1,IF(OFFSET(C14,-1,0)=1,2,IF(OR(A14=\"s\",A14=0),\"S\",IF(AND(OFFSET(C14,-1,0)=2,A14=4),3,IF(AND(OR(OFFSET(C14,-1,0)=\"s\",OFFSET(C14,-1,0)=0),A14<>\"s\",A14>OFFSET(B14,-1,0)),OFFSET(B14,-1,0),A14)))))","v":"S"},{"$f":"IF(OR(C14=\"S\",C14=0),0,IF(ISERROR(K14),J14,SMALL(J14:K14,1)))","v":0},{"$f":"IF($C14=1,OFFSET(E14,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E14,-1,0))),OFFSET(E14,-1,0))","v":"n1"},{"$f":"IF($C14=1,0,IF($C14=2,OFFSET(F14,-1,0)+1,OFFSET(F14,-1,0)))","v":"n2"},{"$f":"IF(AND($C14<=2,$C14<>0),0,IF($C14=3,OFFSET(G14,-1,0)+1,OFFSET(G14,-1,0)))","v":"n3"},{"$f":"IF(AND($C14<=3,$C14<>0),0,IF($C14=4,OFFSET(H14,-1,0)+1,OFFSET(H14,-1,0)))","v":"n4"},{"$f":"IF(AND($C14<=4,$C14<>0),0,IF(AND($C14=\"S\",$X14>0),OFFSET(I14,-1,0)+1,OFFSET(I14,-1,0)))","v":"n5"},{"$f":"IF(OR($C14=\"S\",$C14=0),0,MATCH(0,OFFSET($D14,1,$C14,ROW($C$39)-ROW($C14)),0))","v":0},{"$f":"IF(OR($C14=\"S\",$C14=0),0,MATCH(OFFSET($D14,0,$C14)+IF($C14<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E14)),OFFSET($D14,1,$C14,ROW($C$39)-ROW($C14)),0))","v":0},{"$f":"IF(OR($X14>0,$C14=1,$C14=2,$C14=3,$C14=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C14=1)+4*(C14=2)+8*(C14=3)+16*(C14=4)+32*(C14=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C14=0,$L14=\"\"),\"-\",CONCATENATE(E14&\".\",IF(AND($A$5>=2,$C14>=2),F14&\".\",\"\"),IF(AND($A$5>=3,$C14>=3),G14&\".\",\"\"),IF(AND($A$5>=4,$C14>=4),H14&\".\",\"\"),IF($C14=\"S\",I14&\".\",\"\")))","v":"-"},"SINAPI",null,{"$f":"IF($C14=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Sem Código)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T14)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C14=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH14),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C14=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X14)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X14)-ROW($X$15),-1))),IF($C14=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C14=\"S\",$X14>0),IF(ISBLANK($Y14),\"RA\",LEFT($Y14,2)),\"\")","v":""},{"$f":"IF($C14=\"S\",IF($Z14=\"CP\",$X14,IF($Z14=\"RA\",(($X14)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C14=\"S\",IF($Z14=\"OU\",ROUND($X14,2),0),SomaAgrup)","v":0},{"$f":"IF($N14=\"\",\" \",\nIF(AND($C14<>\"S\",OR($R14=\"\",$R14=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C14=\"S\",OR($Q14<>\"\",$T14>0,$U14>0),$P14=\"\"),\"FONTE\",\nIF(AND($C14=\"S\",$P14<>\"\",OR($T14>0,$U14>0),$Q14=\"\"),\"CÓDIGO\",\nIF(AND($C14=\"S\",$P14<>\"\",$Q14<>\"\",$R14=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C14=\"S\",OR($R14=\"\",$R14=\"(digite a descrição aqui)\"),OR($Q14<>\"\",$T14>0,$U14>0)),\"DESCRIÇÃO\",\nIF(AND($C14=\"S\",$P14<>\"\",$Q14<>\"\",$S14=\"\"),\"UNIDADE\",\nIF(AND($C14=\"S\",$P14<>\"\",$Q14<>\"\",$U14=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL14=0,$AN14>0),\"SEM PREÇO\",\nIF(AND($C14=\"S\",$P14<>\"\",$Q14<>\"\",$U14>0,AND($V14<>\"BDI 1\",$V14<>\"BDI 2\",$V14<>\"BDI 3\")),IF(ISNUMBER($V14),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG14<>\"\",ORÇAMENTO.CustoUnitario>$AG14),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN14)),\"ACIMA REF.\",\nIF(AND($C14=\"S\",$P14<>\"\",$Q14<>\"\",$T14=0,$U14>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L14=\"F\",$C14=\"S\",LEN($Q14)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L14=\"F\",$C14<>\"S\",LEN($R14)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L14=\"F\",$C14=\"S\",LEN($R14)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L14=\"F\",$C14=\"S\",LEFT(TRIM(UPPER($P14)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S14)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C14<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD14,-1,0))+IF($C14<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E14,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C14=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C14<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE14,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE14,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":{"v":0.1962,"d":"19.62%"}},{"$nulls":4},{"$f":"$X14","v":0},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH14),2)","v":0}]
[0,null,"L",{"$f":"COUNTA(OFFSET(D15,1,0):D$39)","v":23},0,{"$nulls":6},"F",{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"Import.DescLote","v":"Pavimentação de vias urbanas no município de Dores do Turvo"},{"$nulls":8},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(X39)-ROW(X15)-1),\"S\",OFFSET(X15,1,0,ROW(X39)-ROW(X15)-1))","v":{"v":758550.0700000001,"d":"758,550.07"}},null,{"$f":"IF(AND($C15=\"S\",$X15>0),LEFT($Y15,2),\"\")","v":""},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AA39)-ROW(AA15)-1),\"S\",OFFSET(AA15,1,0,ROW(AA39)-ROW(AA15)-1))","v":{"v":229006.26613300003,"d":"229,006.27"}},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AB39)-ROW(AB15)-1),\"S\",OFFSET(AB15,1,0,ROW(AB39)-ROW(AB15)-1))","v":0}," ",{"$nulls":9},{"v":758550.0700000001,"d":"758,550.07"}]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":1},{"$f":"IF(OR(C16=\"s\",C16=0),OFFSET(B16,-1,0),C16)","v":1},{"$f":"IF(OFFSET(C16,-1,0)=\"L\",1,IF(OFFSET(C16,-1,0)=1,2,IF(OR(A16=\"s\",A16=0),\"S\",IF(AND(OFFSET(C16,-1,0)=2,A16=4),3,IF(AND(OR(OFFSET(C16,-1,0)=\"s\",OFFSET(C16,-1,0)=0),A16<>\"s\",A16>OFFSET(B16,-1,0)),OFFSET(B16,-1,0),A16)))))","v":1},{"$f":"IF(OR(C16=\"S\",C16=0),0,IF(ISERROR(K16),J16,SMALL(J16:K16,1)))","v":23},{"$f":"IF($C16=1,OFFSET(E16,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E16,-1,0))),OFFSET(E16,-1,0))","v":1},{"$f":"IF($C16=1,0,IF($C16=2,OFFSET(F16,-1,0)+1,OFFSET(F16,-1,0)))","v":0},{"$f":"IF(AND($C16<=2,$C16<>0),0,IF($C16=3,OFFSET(G16,-1,0)+1,OFFSET(G16,-1,0)))","v":0},{"$f":"IF(AND($C16<=3,$C16<>0),0,IF($C16=4,OFFSET(H16,-1,0)+1,OFFSET(H16,-1,0)))","v":0},{"$f":"IF(AND($C16<=4,$C16<>0),0,IF(AND($C16=\"S\",$X16>0),OFFSET(I16,-1,0)+1,OFFSET(I16,-1,0)))","v":0},{"$f":"IF(OR($C16=\"S\",$C16=0),0,MATCH(0,OFFSET($D16,1,$C16,ROW($C$39)-ROW($C16)),0))","v":23},{"$f":"IF(OR($C16=\"S\",$C16=0),0,MATCH(OFFSET($D16,0,$C16)+IF($C16<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E16)),OFFSET($D16,1,$C16,ROW($C$39)-ROW($C16)),0))","v":{"$error":"#N/A"}},{"$f":"IF(OR($X16>0,$C16=1,$C16=2,$C16=3,$C16=4),\"F\",\"\")","v":"F"},"Meta",{"$f":"CHOOSE(1+LOG(1+2*(C16=1)+4*(C16=2)+8*(C16=3)+16*(C16=4)+32*(C16=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Meta"},{"$f":"IF(OR($C16=0,$L16=\"\"),\"-\",CONCATENATE(E16&\".\",IF(AND($A$5>=2,$C16>=2),F16&\".\",\"\"),IF(AND($A$5>=3,$C16>=3),G16&\".\",\"\"),IF(AND($A$5>=4,$C16>=4),H16&\".\",\"\"),IF($C16=\"S\",I16&\".\",\"\")))","v":"1."},"SINAPI",null,"Pavimentação na Rua Meire Aparecida Fernandes Marotta",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T16)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C16=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH16),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C16=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X16)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X16)-ROW($X$15),-1))),IF($C16=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":758550.07,"d":"758,550.07"}},"RA",{"$f":"IF(AND($C16=\"S\",$X16>0),IF(ISBLANK($Y16),\"RA\",LEFT($Y16,2)),\"\")","v":""},{"$f":"IF($C16=\"S\",IF($Z16=\"CP\",$X16,IF($Z16=\"RA\",(($X16)*QCI!$AA$3),0)),SomaAgrup)","v":229006.26613300003},{"$f":"IF($C16=\"S\",IF($Z16=\"OU\",ROUND($X16,2),0),SomaAgrup)","v":0},{"$f":"IF($N16=\"\",\" \",\nIF(AND($C16<>\"S\",OR($R16=\"\",$R16=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C16=\"S\",OR($Q16<>\"\",$T16>0,$U16>0),$P16=\"\"),\"FONTE\",\nIF(AND($C16=\"S\",$P16<>\"\",OR($T16>0,$U16>0),$Q16=\"\"),\"CÓDIGO\",\nIF(AND($C16=\"S\",$P16<>\"\",$Q16<>\"\",$R16=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C16=\"S\",OR($R16=\"\",$R16=\"(digite a descrição aqui)\"),OR($Q16<>\"\",$T16>0,$U16>0)),\"DESCRIÇÃO\",\nIF(AND($C16=\"S\",$P16<>\"\",$Q16<>\"\",$S16=\"\"),\"UNIDADE\",\nIF(AND($C16=\"S\",$P16<>\"\",$Q16<>\"\",$U16=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL16=0,$AN16>0),\"SEM PREÇO\",\nIF(AND($C16=\"S\",$P16<>\"\",$Q16<>\"\",$U16>0,AND($V16<>\"BDI 1\",$V16<>\"BDI 2\",$V16<>\"BDI 3\")),IF(ISNUMBER($V16),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG16<>\"\",ORÇAMENTO.CustoUnitario>$AG16),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN16)),\"ACIMA REF.\",\nIF(AND($C16=\"S\",$P16<>\"\",$Q16<>\"\",$T16=0,$U16>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L16=\"F\",$C16=\"S\",LEN($Q16)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L16=\"F\",$C16<>\"S\",LEN($R16)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L16=\"F\",$C16=\"S\",LEN($R16)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L16=\"F\",$C16=\"S\",LEFT(TRIM(UPPER($P16)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S16)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C16<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD16,-1,0))+IF($C16<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E16,-1,0)))),\"\")","v":1},{"$f":"IF(AND($C16=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C16<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE16,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE16,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":{"v":0.1962,"d":"19.62%"}},{"$nulls":4},{"v":758550.07,"d":"758,550.07"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH16),2)","v":0}]
[2,2,2,3,{"$f":"IF($C17=1,OFFSET(E17,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E17,-1,0))),OFFSET(E17,-1,0))","v":1},1,0,0,0,22,{"$f":"IF(OR($C17=\"S\",$C17=0),0,MATCH(OFFSET($D17,0,$C17)+IF($C17<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E17)),OFFSET($D17,1,$C17,ROW($C$39)-ROW($C17)),0))","v":3},"F","Nível 2","Nível 2","1.1.","SINAPI",null,"Serviços Preliminares",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T17)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C17=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH17),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C17=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X17)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X17)-ROW($X$15),-1))),IF($C17=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":6742.79,"d":"6,742.79"}},"RA","",{"$f":"IF($C17=\"S\",IF($Z17=\"CP\",$X17,IF($Z17=\"RA\",(($X17)*QCI!$AA$3),0)),SomaAgrup)","v":2035.648301},{"$f":"IF($C17=\"S\",IF($Z17=\"OU\",ROUND($X17,2),0),SomaAgrup)","v":0},{"$f":"IF($N17=\"\",\" \",\nIF(AND($C17<>\"S\",OR($R17=\"\",$R17=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C17=\"S\",OR($Q17<>\"\",$T17>0,$U17>0),$P17=\"\"),\"FONTE\",\nIF(AND($C17=\"S\",$P17<>\"\",OR($T17>0,$U17>0),$Q17=\"\"),\"CÓDIGO\",\nIF(AND($C17=\"S\",$P17<>\"\",$Q17<>\"\",$R17=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C17=\"S\",OR($R17=\"\",$R17=\"(digite a descrição aqui)\"),OR($Q17<>\"\",$T17>0,$U17>0)),\"DESCRIÇÃO\",\nIF(AND($C17=\"S\",$P17<>\"\",$Q17<>\"\",$S17=\"\"),\"UNIDADE\",\nIF(AND($C17=\"S\",$P17<>\"\",$Q17<>\"\",$U17=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL17=0,$AN17>0),\"SEM PREÇO\",\nIF(AND($C17=\"S\",$P17<>\"\",$Q17<>\"\",$U17>0,AND($V17<>\"BDI 1\",$V17<>\"BDI 2\",$V17<>\"BDI 3\")),IF(ISNUMBER($V17),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG17<>\"\",ORÇAMENTO.CustoUnitario>$AG17),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN17)),\"ACIMA REF.\",\nIF(AND($C17=\"S\",$P17<>\"\",$Q17<>\"\",$T17=0,$U17>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L17=\"F\",$C17=\"S\",LEN($Q17)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L17=\"F\",$C17<>\"S\",LEN($R17)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L17=\"F\",$C17=\"S\",LEN($R17)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L17=\"F\",$C17=\"S\",LEFT(TRIM(UPPER($P17)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S17)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C17<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD17,-1,0))+IF($C17<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E17,-1,0)))),\"\")","v":2},{"$f":"IF(AND($C17=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C17<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE17,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE17,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":6742.79,"d":"6,742.79"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH17),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C18=1,OFFSET(E18,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E18,-1,0))),OFFSET(E18,-1,0))","v":1},1,0,0,1,0,{"$f":"IF(OR($C18=\"S\",$C18=0),0,MATCH(OFFSET($D18,0,$C18)+IF($C18<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E18)),OFFSET($D18,1,$C18,ROW($C$39)-ROW($C18)),0))","v":0},"F","Serviço","Serviço","1.1.1.","SINAPI-I","10777",{"$f":"IF($C18=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T18)-ROW(T$15),0)","v":{"v":4,"d":"4.00"}},{"v":1146.77,"d":"1,146.77"},"BDI 1",{"$f":"IF($C18=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH18),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":{"v":1371.77,"d":"1,371.77"}},{"$f":"IF($C18=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X18)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X18)-ROW($X$15),-1))),IF($C18=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":5487.08,"d":"5,487.08"}},"RA","RA",{"$f":"IF($C18=\"S\",IF($Z18=\"CP\",$X18,IF($Z18=\"RA\",(($X18)*QCI!$AA$3),0)),SomaAgrup)","v":1656.549452},{"$f":"IF($C18=\"S\",IF($Z18=\"OU\",ROUND($X18,2),0),SomaAgrup)","v":0},{"$f":"IF($N18=\"\",\" \",\nIF(AND($C18<>\"S\",OR($R18=\"\",$R18=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C18=\"S\",OR($Q18<>\"\",$T18>0,$U18>0),$P18=\"\"),\"FONTE\",\nIF(AND($C18=\"S\",$P18<>\"\",OR($T18>0,$U18>0),$Q18=\"\"),\"CÓDIGO\",\nIF(AND($C18=\"S\",$P18<>\"\",$Q18<>\"\",$R18=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C18=\"S\",OR($R18=\"\",$R18=\"(digite a descrição aqui)\"),OR($Q18<>\"\",$T18>0,$U18>0)),\"DESCRIÇÃO\",\nIF(AND($C18=\"S\",$P18<>\"\",$Q18<>\"\",$S18=\"\"),\"UNIDADE\",\nIF(AND($C18=\"S\",$P18<>\"\",$Q18<>\"\",$U18=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL18=0,$AN18>0),\"SEM PREÇO\",\nIF(AND($C18=\"S\",$P18<>\"\",$Q18<>\"\",$U18>0,AND($V18<>\"BDI 1\",$V18<>\"BDI 2\",$V18<>\"BDI 3\")),IF(ISNUMBER($V18),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG18<>\"\",ORÇAMENTO.CustoUnitario>$AG18),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN18)),\"ACIMA REF.\",\nIF(AND($C18=\"S\",$P18<>\"\",$Q18<>\"\",$T18=0,$U18>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L18=\"F\",$C18=\"S\",LEN($Q18)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L18=\"F\",$C18<>\"S\",LEN($R18)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L18=\"F\",$C18=\"S\",LEN($R18)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L18=\"F\",$C18=\"S\",LEFT(TRIM(UPPER($P18)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S18)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C18<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD18,-1,0))+IF($C18<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E18,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C18=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 10777"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C18<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE18,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE18,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":5487.08,"d":"5,487.08"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH18),2)","v":{"v":1371.77,"d":"1,371.77"}}]
["S",2,"S",0,{"$f":"IF($C19=1,OFFSET(E19,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E19,-1,0))),OFFSET(E19,-1,0))","v":1},1,0,0,2,0,{"$f":"IF(OR($C19=\"S\",$C19=0),0,MATCH(OFFSET($D19,0,$C19)+IF($C19<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E19)),OFFSET($D19,1,$C19,ROW($C$39)-ROW($C19)),0))","v":0},"F","Serviço","Serviço","1.1.2.","SINAPI-I","4813",{"$f":"IF($C19=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T19)-ROW(T$15),0)","v":2.88},{"v":364.5,"d":"364.50"},"BDI 1",{"$f":"IF($C19=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH19),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":436.01},{"$f":"IF($C19=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X19)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X19)-ROW($X$15),-1))),IF($C19=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":1255.71,"d":"1,255.71"}},"RA","RA",{"$f":"IF($C19=\"S\",IF($Z19=\"CP\",$X19,IF($Z19=\"RA\",(($X19)*QCI!$AA$3),0)),SomaAgrup)","v":379.09884900000003},{"$f":"IF($C19=\"S\",IF($Z19=\"OU\",ROUND($X19,2),0),SomaAgrup)","v":0},{"$f":"IF($N19=\"\",\" \",\nIF(AND($C19<>\"S\",OR($R19=\"\",$R19=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C19=\"S\",OR($Q19<>\"\",$T19>0,$U19>0),$P19=\"\"),\"FONTE\",\nIF(AND($C19=\"S\",$P19<>\"\",OR($T19>0,$U19>0),$Q19=\"\"),\"CÓDIGO\",\nIF(AND($C19=\"S\",$P19<>\"\",$Q19<>\"\",$R19=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C19=\"S\",OR($R19=\"\",$R19=\"(digite a descrição aqui)\"),OR($Q19<>\"\",$T19>0,$U19>0)),\"DESCRIÇÃO\",\nIF(AND($C19=\"S\",$P19<>\"\",$Q19<>\"\",$S19=\"\"),\"UNIDADE\",\nIF(AND($C19=\"S\",$P19<>\"\",$Q19<>\"\",$U19=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL19=0,$AN19>0),\"SEM PREÇO\",\nIF(AND($C19=\"S\",$P19<>\"\",$Q19<>\"\",$U19>0,AND($V19<>\"BDI 1\",$V19<>\"BDI 2\",$V19<>\"BDI 3\")),IF(ISNUMBER($V19),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG19<>\"\",ORÇAMENTO.CustoUnitario>$AG19),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN19)),\"ACIMA REF.\",\nIF(AND($C19=\"S\",$P19<>\"\",$Q19<>\"\",$T19=0,$U19>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L19=\"F\",$C19=\"S\",LEN($Q19)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L19=\"F\",$C19<>\"S\",LEN($R19)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L19=\"F\",$C19=\"S\",LEN($R19)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L19=\"F\",$C19=\"S\",LEFT(TRIM(UPPER($P19)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S19)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C19<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD19,-1,0))+IF($C19<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E19,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C19=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 4813"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C19<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE19,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE19,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":1255.71,"d":"1,255.71"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH19),2)","v":436.01}]
[2,2,2,6,{"$f":"IF($C20=1,OFFSET(E20,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E20,-1,0))),OFFSET(E20,-1,0))","v":1},2,0,0,0,19,{"$f":"IF(OR($C20=\"S\",$C20=0),0,MATCH(OFFSET($D20,0,$C20)+IF($C20<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E20)),OFFSET($D20,1,$C20,ROW($C$39)-ROW($C20)),0))","v":6},"F","Nível 2","Nível 2","1.2.","SINAPI",null,"Pavimentação Asfáltica",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T20)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C20=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH20),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C20=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X20)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X20)-ROW($X$15),-1))),IF($C20=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":642101.54,"d":"642,101.54"}},"RA","",{"$f":"IF($C20=\"S\",IF($Z20=\"CP\",$X20,IF($Z20=\"RA\",(($X20)*QCI!$AA$3),0)),SomaAgrup)","v":193850.454926},{"$f":"IF($C20=\"S\",IF($Z20=\"OU\",ROUND($X20,2),0),SomaAgrup)","v":0},{"$f":"IF($N20=\"\",\" \",\nIF(AND($C20<>\"S\",OR($R20=\"\",$R20=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C20=\"S\",OR($Q20<>\"\",$T20>0,$U20>0),$P20=\"\"),\"FONTE\",\nIF(AND($C20=\"S\",$P20<>\"\",OR($T20>0,$U20>0),$Q20=\"\"),\"CÓDIGO\",\nIF(AND($C20=\"S\",$P20<>\"\",$Q20<>\"\",$R20=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C20=\"S\",OR($R20=\"\",$R20=\"(digite a descrição aqui)\"),OR($Q20<>\"\",$T20>0,$U20>0)),\"DESCRIÇÃO\",\nIF(AND($C20=\"S\",$P20<>\"\",$Q20<>\"\",$S20=\"\"),\"UNIDADE\",\nIF(AND($C20=\"S\",$P20<>\"\",$Q20<>\"\",$U20=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL20=0,$AN20>0),\"SEM PREÇO\",\nIF(AND($C20=\"S\",$P20<>\"\",$Q20<>\"\",$U20>0,AND($V20<>\"BDI 1\",$V20<>\"BDI 2\",$V20<>\"BDI 3\")),IF(ISNUMBER($V20),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG20<>\"\",ORÇAMENTO.CustoUnitario>$AG20),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN20)),\"ACIMA REF.\",\nIF(AND($C20=\"S\",$P20<>\"\",$Q20<>\"\",$T20=0,$U20>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L20=\"F\",$C20=\"S\",LEN($Q20)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L20=\"F\",$C20<>\"S\",LEN($R20)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L20=\"F\",$C20=\"S\",LEN($R20)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L20=\"F\",$C20=\"S\",LEFT(TRIM(UPPER($P20)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S20)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C20<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD20,-1,0))+IF($C20<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E20,-1,0)))),\"\")","v":3},{"$f":"IF(AND($C20=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C20<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE20,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE20,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":642101.54,"d":"642,101.54"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH20),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C21=1,OFFSET(E21,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E21,-1,0))),OFFSET(E21,-1,0))","v":1},2,0,0,1,0,{"$f":"IF(OR($C21=\"S\",$C21=0),0,MATCH(OFFSET($D21,0,$C21)+IF($C21<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E21)),OFFSET($D21,1,$C21,ROW($C$39)-ROW($C21)),0))","v":0},"F","Serviço","Serviço","1.2.1.","SINAPI","98557",{"$f":"IF($C21=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T21)-ROW(T$15),0)","v":{"v":2726.8399999999997,"d":"2,726.84"}},42.25,"BDI 1",{"$f":"IF($C21=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH21),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":50.54},{"$f":"IF($C21=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X21)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X21)-ROW($X$15),-1))),IF($C21=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":137814.5,"d":"137,814.50"}},"RA","RA",{"$f":"IF($C21=\"S\",IF($Z21=\"CP\",$X21,IF($Z21=\"RA\",(($X21)*QCI!$AA$3),0)),SomaAgrup)","v":41606.19755},{"$f":"IF($C21=\"S\",IF($Z21=\"OU\",ROUND($X21,2),0),SomaAgrup)","v":0},{"$f":"IF($N21=\"\",\" \",\nIF(AND($C21<>\"S\",OR($R21=\"\",$R21=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C21=\"S\",OR($Q21<>\"\",$T21>0,$U21>0),$P21=\"\"),\"FONTE\",\nIF(AND($C21=\"S\",$P21<>\"\",OR($T21>0,$U21>0),$Q21=\"\"),\"CÓDIGO\",\nIF(AND($C21=\"S\",$P21<>\"\",$Q21<>\"\",$R21=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C21=\"S\",OR($R21=\"\",$R21=\"(digite a descrição aqui)\"),OR($Q21<>\"\",$T21>0,$U21>0)),\"DESCRIÇÃO\",\nIF(AND($C21=\"S\",$P21<>\"\",$Q21<>\"\",$S21=\"\"),\"UNIDADE\",\nIF(AND($C21=\"S\",$P21<>\"\",$Q21<>\"\",$U21=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL21=0,$AN21>0),\"SEM PREÇO\",\nIF(AND($C21=\"S\",$P21<>\"\",$Q21<>\"\",$U21>0,AND($V21<>\"BDI 1\",$V21<>\"BDI 2\",$V21<>\"BDI 3\")),IF(ISNUMBER($V21),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG21<>\"\",ORÇAMENTO.CustoUnitario>$AG21),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN21)),\"ACIMA REF.\",\nIF(AND($C21=\"S\",$P21<>\"\",$Q21<>\"\",$T21=0,$U21>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L21=\"F\",$C21=\"S\",LEN($Q21)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L21=\"F\",$C21<>\"S\",LEN($R21)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L21=\"F\",$C21=\"S\",LEN($R21)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L21=\"F\",$C21=\"S\",LEFT(TRIM(UPPER($P21)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S21)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C21<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD21,-1,0))+IF($C21<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E21,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C21=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 98557"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C21<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE21,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE21,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":137814.5,"d":"137,814.50"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH21),2)","v":50.54}]
["S",2,"S",0,{"$f":"IF($C22=1,OFFSET(E22,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E22,-1,0))),OFFSET(E22,-1,0))","v":1},2,0,0,2,0,{"$f":"IF(OR($C22=\"S\",$C22=0),0,MATCH(OFFSET($D22,0,$C22)+IF($C22<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E22)),OFFSET($D22,1,$C22,ROW($C$39)-ROW($C22)),0))","v":0},"F","Serviço","Serviço","1.2.2.","SINAPI-I","1518",{"$f":"IF($C22=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T22)-ROW(T$15),0)","v":{"v":196.29999999999995,"d":"196.30"}},{"v":705,"d":"705.00"},"BDI 1",{"$f":"IF($C22=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH22),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":843.32},{"$f":"IF($C22=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X22)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X22)-ROW($X$15),-1))),IF($C22=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":165543.73,"d":"165,543.73"}},"RA","RA",{"$f":"IF($C22=\"S\",IF($Z22=\"CP\",$X22,IF($Z22=\"RA\",(($X22)*QCI!$AA$3),0)),SomaAgrup)","v":49977.652087},{"$f":"IF($C22=\"S\",IF($Z22=\"OU\",ROUND($X22,2),0),SomaAgrup)","v":0},{"$f":"IF($N22=\"\",\" \",\nIF(AND($C22<>\"S\",OR($R22=\"\",$R22=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C22=\"S\",OR($Q22<>\"\",$T22>0,$U22>0),$P22=\"\"),\"FONTE\",\nIF(AND($C22=\"S\",$P22<>\"\",OR($T22>0,$U22>0),$Q22=\"\"),\"CÓDIGO\",\nIF(AND($C22=\"S\",$P22<>\"\",$Q22<>\"\",$R22=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C22=\"S\",OR($R22=\"\",$R22=\"(digite a descrição aqui)\"),OR($Q22<>\"\",$T22>0,$U22>0)),\"DESCRIÇÃO\",\nIF(AND($C22=\"S\",$P22<>\"\",$Q22<>\"\",$S22=\"\"),\"UNIDADE\",\nIF(AND($C22=\"S\",$P22<>\"\",$Q22<>\"\",$U22=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL22=0,$AN22>0),\"SEM PREÇO\",\nIF(AND($C22=\"S\",$P22<>\"\",$Q22<>\"\",$U22>0,AND($V22<>\"BDI 1\",$V22<>\"BDI 2\",$V22<>\"BDI 3\")),IF(ISNUMBER($V22),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG22<>\"\",ORÇAMENTO.CustoUnitario>$AG22),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN22)),\"ACIMA REF.\",\nIF(AND($C22=\"S\",$P22<>\"\",$Q22<>\"\",$T22=0,$U22>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L22=\"F\",$C22=\"S\",LEN($Q22)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L22=\"F\",$C22<>\"S\",LEN($R22)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L22=\"F\",$C22=\"S\",LEN($R22)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L22=\"F\",$C22=\"S\",LEFT(TRIM(UPPER($P22)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S22)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C22<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD22,-1,0))+IF($C22<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E22,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C22=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 1518"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C22<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE22,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE22,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":165543.73,"d":"165,543.73"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH22),2)","v":843.32}]
["S",2,"S",0,{"$f":"IF($C23=1,OFFSET(E23,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E23,-1,0))),OFFSET(E23,-1,0))","v":1},2,0,0,3,0,{"$f":"IF(OR($C23=\"S\",$C23=0),0,MATCH(OFFSET($D23,0,$C23)+IF($C23<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E23)),OFFSET($D23,1,$C23,ROW($C$39)-ROW($C23)),0))","v":0},"F","Serviço","Serviço","1.2.3.","SINAPI","95995",{"$f":"IF($C23=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T23)-ROW(T$15),0)","v":81.79},{"v":1952.13,"d":"1,952.13"},"BDI 1",{"$f":"IF($C23=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH23),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":{"v":2335.14,"d":"2,335.14"}},{"$f":"IF($C23=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X23)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X23)-ROW($X$15),-1))),IF($C23=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":190991.12000000002,"d":"190,991.12"}},"RA","RA",{"$f":"IF($C23=\"S\",IF($Z23=\"CP\",$X23,IF($Z23=\"RA\",(($X23)*QCI!$AA$3),0)),SomaAgrup)","v":57660.219128000004},{"$f":"IF($C23=\"S\",IF($Z23=\"OU\",ROUND($X23,2),0),SomaAgrup)","v":0},{"$f":"IF($N23=\"\",\" \",\nIF(AND($C23<>\"S\",OR($R23=\"\",$R23=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C23=\"S\",OR($Q23<>\"\",$T23>0,$U23>0),$P23=\"\"),\"FONTE\",\nIF(AND($C23=\"S\",$P23<>\"\",OR($T23>0,$U23>0),$Q23=\"\"),\"CÓDIGO\",\nIF(AND($C23=\"S\",$P23<>\"\",$Q23<>\"\",$R23=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C23=\"S\",OR($R23=\"\",$R23=\"(digite a descrição aqui)\"),OR($Q23<>\"\",$T23>0,$U23>0)),\"DESCRIÇÃO\",\nIF(AND($C23=\"S\",$P23<>\"\",$Q23<>\"\",$S23=\"\"),\"UNIDADE\",\nIF(AND($C23=\"S\",$P23<>\"\",$Q23<>\"\",$U23=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL23=0,$AN23>0),\"SEM PREÇO\",\nIF(AND($C23=\"S\",$P23<>\"\",$Q23<>\"\",$U23>0,AND($V23<>\"BDI 1\",$V23<>\"BDI 2\",$V23<>\"BDI 3\")),IF(ISNUMBER($V23),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG23<>\"\",ORÇAMENTO.CustoUnitario>$AG23),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN23)),\"ACIMA REF.\",\nIF(AND($C23=\"S\",$P23<>\"\",$Q23<>\"\",$T23=0,$U23>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L23=\"F\",$C23=\"S\",LEN($Q23)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L23=\"F\",$C23<>\"S\",LEN($R23)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L23=\"F\",$C23=\"S\",LEN($R23)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L23=\"F\",$C23=\"S\",LEFT(TRIM(UPPER($P23)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S23)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C23<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD23,-1,0))+IF($C23<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E23,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C23=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 95995"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C23<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE23,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE23,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":190991.12000000002,"d":"190,991.12"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH23),2)","v":{"v":2335.14,"d":"2,335.14"}}]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C24=\"s\",C24=0),OFFSET(B24,-1,0),C24)","v":2},{"$f":"IF(OFFSET(C24,-1,0)=\"L\",1,IF(OFFSET(C24,-1,0)=1,2,IF(OR(A24=\"s\",A24=0),\"S\",IF(AND(OFFSET(C24,-1,0)=2,A24=4),3,IF(AND(OR(OFFSET(C24,-1,0)=\"s\",OFFSET(C24,-1,0)=0),A24<>\"s\",A24>OFFSET(B24,-1,0)),OFFSET(B24,-1,0),A24)))))","v":"S"},{"$f":"IF(OR(C24=\"S\",C24=0),0,IF(ISERROR(K24),J24,SMALL(J24:K24,1)))","v":0},{"$f":"IF($C24=1,OFFSET(E24,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E24,-1,0))),OFFSET(E24,-1,0))","v":1},{"$f":"IF($C24=1,0,IF($C24=2,OFFSET(F24,-1,0)+1,OFFSET(F24,-1,0)))","v":2},{"$f":"IF(AND($C24<=2,$C24<>0),0,IF($C24=3,OFFSET(G24,-1,0)+1,OFFSET(G24,-1,0)))","v":0},{"$f":"IF(AND($C24<=3,$C24<>0),0,IF($C24=4,OFFSET(H24,-1,0)+1,OFFSET(H24,-1,0)))","v":0},{"$f":"IF(AND($C24<=4,$C24<>0),0,IF(AND($C24=\"S\",$X24>0),OFFSET(I24,-1,0)+1,OFFSET(I24,-1,0)))","v":4},{"$f":"IF(OR($C24=\"S\",$C24=0),0,MATCH(0,OFFSET($D24,1,$C24,ROW($C$39)-ROW($C24)),0))","v":0},{"$f":"IF(OR($C24=\"S\",$C24=0),0,MATCH(OFFSET($D24,0,$C24)+IF($C24<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E24)),OFFSET($D24,1,$C24,ROW($C$39)-ROW($C24)),0))","v":0},{"$f":"IF(OR($X24>0,$C24=1,$C24=2,$C24=3,$C24=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C24=1)+4*(C24=2)+8*(C24=3)+16*(C24=4)+32*(C24=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C24=0,$L24=\"\"),\"-\",CONCATENATE(E24&\".\",IF(AND($A$5>=2,$C24>=2),F24&\".\",\"\"),IF(AND($A$5>=3,$C24>=3),G24&\".\",\"\"),IF(AND($A$5>=4,$C24>=4),H24&\".\",\"\"),IF($C24=\"S\",I24&\".\",\"\")))","v":"1.2.4."},"SINAPI","95878",{"$f":"IF($C24=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T24)-ROW(T$15),0)","v":{"v":45526.509999999995,"d":"45,526.51"}},1.72,"BDI 1",{"$f":"IF($C24=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH24),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":2.06},{"$f":"IF($C24=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X24)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X24)-ROW($X$15),-1))),IF($C24=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":93784.59999999999,"d":"93,784.60"}},"RA",{"$f":"IF(AND($C24=\"S\",$X24>0),IF(ISBLANK($Y24),\"RA\",LEFT($Y24,2)),\"\")","v":"RA"},{"$f":"IF($C24=\"S\",IF($Z24=\"CP\",$X24,IF($Z24=\"RA\",(($X24)*QCI!$AA$3),0)),SomaAgrup)","v":28313.57074},{"$f":"IF($C24=\"S\",IF($Z24=\"OU\",ROUND($X24,2),0),SomaAgrup)","v":0},{"$f":"IF($N24=\"\",\" \",\nIF(AND($C24<>\"S\",OR($R24=\"\",$R24=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C24=\"S\",OR($Q24<>\"\",$T24>0,$U24>0),$P24=\"\"),\"FONTE\",\nIF(AND($C24=\"S\",$P24<>\"\",OR($T24>0,$U24>0),$Q24=\"\"),\"CÓDIGO\",\nIF(AND($C24=\"S\",$P24<>\"\",$Q24<>\"\",$R24=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C24=\"S\",OR($R24=\"\",$R24=\"(digite a descrição aqui)\"),OR($Q24<>\"\",$T24>0,$U24>0)),\"DESCRIÇÃO\",\nIF(AND($C24=\"S\",$P24<>\"\",$Q24<>\"\",$S24=\"\"),\"UNIDADE\",\nIF(AND($C24=\"S\",$P24<>\"\",$Q24<>\"\",$U24=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL24=0,$AN24>0),\"SEM PREÇO\",\nIF(AND($C24=\"S\",$P24<>\"\",$Q24<>\"\",$U24>0,AND($V24<>\"BDI 1\",$V24<>\"BDI 2\",$V24<>\"BDI 3\")),IF(ISNUMBER($V24),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG24<>\"\",ORÇAMENTO.CustoUnitario>$AG24),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN24)),\"ACIMA REF.\",\nIF(AND($C24=\"S\",$P24<>\"\",$Q24<>\"\",$T24=0,$U24>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L24=\"F\",$C24=\"S\",LEN($Q24)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L24=\"F\",$C24<>\"S\",LEN($R24)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L24=\"F\",$C24=\"S\",LEN($R24)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L24=\"F\",$C24=\"S\",LEFT(TRIM(UPPER($P24)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S24)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C24<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD24,-1,0))+IF($C24<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E24,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C24=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 95878"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C24<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE24,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE24,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":{"v":0.1962,"d":"19.62%"}},{"$nulls":4},{"v":93784.59999999999,"d":"93,784.60"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH24),2)","v":2.06}]
["S",2,"S",0,{"$f":"IF($C25=1,OFFSET(E25,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E25,-1,0))),OFFSET(E25,-1,0))","v":1},2,0,0,5,0,{"$f":"IF(OR($C25=\"S\",$C25=0),0,MATCH(OFFSET($D25,0,$C25)+IF($C25<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E25)),OFFSET($D25,1,$C25,ROW($C$39)-ROW($C25)),0))","v":0},"F","Serviço","Serviço","1.2.5.","SINAPI","94282",{"$f":"IF($C25=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T25)-ROW(T$15),0)","v":808.14},55.83,"BDI 1",{"$f":"IF($C25=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH25),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":66.78},{"$f":"IF($C25=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X25)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X25)-ROW($X$15),-1))),IF($C25=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":53967.590000000004,"d":"53,967.59"}},"RA","RA",{"$f":"IF($C25=\"S\",IF($Z25=\"CP\",$X25,IF($Z25=\"RA\",(($X25)*QCI!$AA$3),0)),SomaAgrup)","v":16292.815421000001},{"$f":"IF($C25=\"S\",IF($Z25=\"OU\",ROUND($X25,2),0),SomaAgrup)","v":0},{"$f":"IF($N25=\"\",\" \",\nIF(AND($C25<>\"S\",OR($R25=\"\",$R25=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C25=\"S\",OR($Q25<>\"\",$T25>0,$U25>0),$P25=\"\"),\"FONTE\",\nIF(AND($C25=\"S\",$P25<>\"\",OR($T25>0,$U25>0),$Q25=\"\"),\"CÓDIGO\",\nIF(AND($C25=\"S\",$P25<>\"\",$Q25<>\"\",$R25=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C25=\"S\",OR($R25=\"\",$R25=\"(digite a descrição aqui)\"),OR($Q25<>\"\",$T25>0,$U25>0)),\"DESCRIÇÃO\",\nIF(AND($C25=\"S\",$P25<>\"\",$Q25<>\"\",$S25=\"\"),\"UNIDADE\",\nIF(AND($C25=\"S\",$P25<>\"\",$Q25<>\"\",$U25=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL25=0,$AN25>0),\"SEM PREÇO\",\nIF(AND($C25=\"S\",$P25<>\"\",$Q25<>\"\",$U25>0,AND($V25<>\"BDI 1\",$V25<>\"BDI 2\",$V25<>\"BDI 3\")),IF(ISNUMBER($V25),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG25<>\"\",ORÇAMENTO.CustoUnitario>$AG25),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN25)),\"ACIMA REF.\",\nIF(AND($C25=\"S\",$P25<>\"\",$Q25<>\"\",$T25=0,$U25>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L25=\"F\",$C25=\"S\",LEN($Q25)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L25=\"F\",$C25<>\"S\",LEN($R25)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L25=\"F\",$C25=\"S\",LEN($R25)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L25=\"F\",$C25=\"S\",LEFT(TRIM(UPPER($P25)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S25)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C25<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD25,-1,0))+IF($C25<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E25,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C25=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94282"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C25<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE25,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE25,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":53967.590000000004,"d":"53,967.59"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH25),2)","v":66.78}]
[2,2,2,3,{"$f":"IF($C26=1,OFFSET(E26,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E26,-1,0))),OFFSET(E26,-1,0))","v":1},3,0,0,0,13,{"$f":"IF(OR($C26=\"S\",$C26=0),0,MATCH(OFFSET($D26,0,$C26)+IF($C26<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E26)),OFFSET($D26,1,$C26,ROW($C$39)-ROW($C26)),0))","v":3},"F","Nível 2","Nível 2","1.3.","SINAPI",null,"Acessibilidade",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T26)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C26=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH26),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C26=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X26)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X26)-ROW($X$15),-1))),IF($C26=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":74898.76,"d":"74,898.76"}},"RA","",{"$f":"IF($C26=\"S\",IF($Z26=\"CP\",$X26,IF($Z26=\"RA\",(($X26)*QCI!$AA$3),0)),SomaAgrup)","v":22611.935644},{"$f":"IF($C26=\"S\",IF($Z26=\"OU\",ROUND($X26,2),0),SomaAgrup)","v":0},{"$f":"IF($N26=\"\",\" \",\nIF(AND($C26<>\"S\",OR($R26=\"\",$R26=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C26=\"S\",OR($Q26<>\"\",$T26>0,$U26>0),$P26=\"\"),\"FONTE\",\nIF(AND($C26=\"S\",$P26<>\"\",OR($T26>0,$U26>0),$Q26=\"\"),\"CÓDIGO\",\nIF(AND($C26=\"S\",$P26<>\"\",$Q26<>\"\",$R26=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C26=\"S\",OR($R26=\"\",$R26=\"(digite a descrição aqui)\"),OR($Q26<>\"\",$T26>0,$U26>0)),\"DESCRIÇÃO\",\nIF(AND($C26=\"S\",$P26<>\"\",$Q26<>\"\",$S26=\"\"),\"UNIDADE\",\nIF(AND($C26=\"S\",$P26<>\"\",$Q26<>\"\",$U26=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL26=0,$AN26>0),\"SEM PREÇO\",\nIF(AND($C26=\"S\",$P26<>\"\",$Q26<>\"\",$U26>0,AND($V26<>\"BDI 1\",$V26<>\"BDI 2\",$V26<>\"BDI 3\")),IF(ISNUMBER($V26),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG26<>\"\",ORÇAMENTO.CustoUnitario>$AG26),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN26)),\"ACIMA REF.\",\nIF(AND($C26=\"S\",$P26<>\"\",$Q26<>\"\",$T26=0,$U26>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L26=\"F\",$C26=\"S\",LEN($Q26)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L26=\"F\",$C26<>\"S\",LEN($R26)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L26=\"F\",$C26=\"S\",LEN($R26)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L26=\"F\",$C26=\"S\",LEFT(TRIM(UPPER($P26)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S26)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C26<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD26,-1,0))+IF($C26<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E26,-1,0)))),\"\")","v":4},{"$f":"IF(AND($C26=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C26<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE26,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE26,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":74898.76,"d":"74,898.76"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH26),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C27=1,OFFSET(E27,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E27,-1,0))),OFFSET(E27,-1,0))","v":1},3,0,0,1,0,{"$f":"IF(OR($C27=\"S\",$C27=0),0,MATCH(OFFSET($D27,0,$C27)+IF($C27<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E27)),OFFSET($D27,1,$C27,ROW($C$39)-ROW($C27)),0))","v":0},"F","Serviço","Serviço","1.3.1.","SINAPI","94990",{"$f":"IF($C27=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T27)-ROW(T$15),0)","v":{"v":63.519999999999996,"d":"63.52"}},902.65,"BDI 1",{"$f":"IF($C27=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH27),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":{"v":1079.75,"d":"1,079.75"}},{"$f":"IF($C27=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X27)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X27)-ROW($X$15),-1))),IF($C27=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":68585.76,"d":"68,585.76"}},"RA","RA",{"$f":"IF($C27=\"S\",IF($Z27=\"CP\",$X27,IF($Z27=\"RA\",(($X27)*QCI!$AA$3),0)),SomaAgrup)","v":20706.040944},{"$f":"IF($C27=\"S\",IF($Z27=\"OU\",ROUND($X27,2),0),SomaAgrup)","v":0},{"$f":"IF($N27=\"\",\" \",\nIF(AND($C27<>\"S\",OR($R27=\"\",$R27=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C27=\"S\",OR($Q27<>\"\",$T27>0,$U27>0),$P27=\"\"),\"FONTE\",\nIF(AND($C27=\"S\",$P27<>\"\",OR($T27>0,$U27>0),$Q27=\"\"),\"CÓDIGO\",\nIF(AND($C27=\"S\",$P27<>\"\",$Q27<>\"\",$R27=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C27=\"S\",OR($R27=\"\",$R27=\"(digite a descrição aqui)\"),OR($Q27<>\"\",$T27>0,$U27>0)),\"DESCRIÇÃO\",\nIF(AND($C27=\"S\",$P27<>\"\",$Q27<>\"\",$S27=\"\"),\"UNIDADE\",\nIF(AND($C27=\"S\",$P27<>\"\",$Q27<>\"\",$U27=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL27=0,$AN27>0),\"SEM PREÇO\",\nIF(AND($C27=\"S\",$P27<>\"\",$Q27<>\"\",$U27>0,AND($V27<>\"BDI 1\",$V27<>\"BDI 2\",$V27<>\"BDI 3\")),IF(ISNUMBER($V27),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG27<>\"\",ORÇAMENTO.CustoUnitario>$AG27),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN27)),\"ACIMA REF.\",\nIF(AND($C27=\"S\",$P27<>\"\",$Q27<>\"\",$T27=0,$U27>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L27=\"F\",$C27=\"S\",LEN($Q27)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L27=\"F\",$C27<>\"S\",LEN($R27)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L27=\"F\",$C27=\"S\",LEN($R27)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L27=\"F\",$C27=\"S\",LEFT(TRIM(UPPER($P27)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S27)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C27<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD27,-1,0))+IF($C27<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E27,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C27=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94990"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C27<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE27,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE27,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":68585.76,"d":"68,585.76"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH27),2)","v":{"v":1079.75,"d":"1,079.75"}}]
["S",2,"S",0,{"$f":"IF($C28=1,OFFSET(E28,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E28,-1,0))),OFFSET(E28,-1,0))","v":1},3,0,0,2,0,{"$f":"IF(OR($C28=\"S\",$C28=0),0,MATCH(OFFSET($D28,0,$C28)+IF($C28<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E28)),OFFSET($D28,1,$C28,ROW($C$39)-ROW($C28)),0))","v":0},"F","Serviço","Serviço","1.3.2.","SINAPI","101094",{"$f":"IF($C28=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T28)-ROW(T$15),0)","v":{"v":31.2,"d":"31.20"}},169.15,"BDI 1",{"$f":"IF($C28=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH28),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":202.34},{"$f":"IF($C28=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X28)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X28)-ROW($X$15),-1))),IF($C28=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":6313,"d":"6,313.00"}},"RA","RA",{"$f":"IF($C28=\"S\",IF($Z28=\"CP\",$X28,IF($Z28=\"RA\",(($X28)*QCI!$AA$3),0)),SomaAgrup)","v":1905.8947},{"$f":"IF($C28=\"S\",IF($Z28=\"OU\",ROUND($X28,2),0),SomaAgrup)","v":0},{"$f":"IF($N28=\"\",\" \",\nIF(AND($C28<>\"S\",OR($R28=\"\",$R28=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C28=\"S\",OR($Q28<>\"\",$T28>0,$U28>0),$P28=\"\"),\"FONTE\",\nIF(AND($C28=\"S\",$P28<>\"\",OR($T28>0,$U28>0),$Q28=\"\"),\"CÓDIGO\",\nIF(AND($C28=\"S\",$P28<>\"\",$Q28<>\"\",$R28=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C28=\"S\",OR($R28=\"\",$R28=\"(digite a descrição aqui)\"),OR($Q28<>\"\",$T28>0,$U28>0)),\"DESCRIÇÃO\",\nIF(AND($C28=\"S\",$P28<>\"\",$Q28<>\"\",$S28=\"\"),\"UNIDADE\",\nIF(AND($C28=\"S\",$P28<>\"\",$Q28<>\"\",$U28=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL28=0,$AN28>0),\"SEM PREÇO\",\nIF(AND($C28=\"S\",$P28<>\"\",$Q28<>\"\",$U28>0,AND($V28<>\"BDI 1\",$V28<>\"BDI 2\",$V28<>\"BDI 3\")),IF(ISNUMBER($V28),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG28<>\"\",ORÇAMENTO.CustoUnitario>$AG28),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN28)),\"ACIMA REF.\",\nIF(AND($C28=\"S\",$P28<>\"\",$Q28<>\"\",$T28=0,$U28>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L28=\"F\",$C28=\"S\",LEN($Q28)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L28=\"F\",$C28<>\"S\",LEN($R28)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L28=\"F\",$C28=\"S\",LEN($R28)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L28=\"F\",$C28=\"S\",LEFT(TRIM(UPPER($P28)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S28)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C28<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD28,-1,0))+IF($C28<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E28,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C28=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 101094"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C28<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE28,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE28,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":6313,"d":"6,313.00"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH28),2)","v":202.34}]
[2,2,2,4,{"$f":"IF($C29=1,OFFSET(E29,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E29,-1,0))),OFFSET(E29,-1,0))","v":1},4,0,0,0,10,{"$f":"IF(OR($C29=\"S\",$C29=0),0,MATCH(OFFSET($D29,0,$C29)+IF($C29<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E29)),OFFSET($D29,1,$C29,ROW($C$39)-ROW($C29)),0))","v":4},"F","Nível 2","Nível 2","1.4.","SINAPI",null,"Sinalização Viária",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T29)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C29=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH29),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C29=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X29)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X29)-ROW($X$15),-1))),IF($C29=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":9281.2,"d":"9,281.20"}},"RA","",{"$f":"IF($C29=\"S\",IF($Z29=\"CP\",$X29,IF($Z29=\"RA\",(($X29)*QCI!$AA$3),0)),SomaAgrup)","v":2801.99428},{"$f":"IF($C29=\"S\",IF($Z29=\"OU\",ROUND($X29,2),0),SomaAgrup)","v":0},{"$f":"IF($N29=\"\",\" \",\nIF(AND($C29<>\"S\",OR($R29=\"\",$R29=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C29=\"S\",OR($Q29<>\"\",$T29>0,$U29>0),$P29=\"\"),\"FONTE\",\nIF(AND($C29=\"S\",$P29<>\"\",OR($T29>0,$U29>0),$Q29=\"\"),\"CÓDIGO\",\nIF(AND($C29=\"S\",$P29<>\"\",$Q29<>\"\",$R29=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C29=\"S\",OR($R29=\"\",$R29=\"(digite a descrição aqui)\"),OR($Q29<>\"\",$T29>0,$U29>0)),\"DESCRIÇÃO\",\nIF(AND($C29=\"S\",$P29<>\"\",$Q29<>\"\",$S29=\"\"),\"UNIDADE\",\nIF(AND($C29=\"S\",$P29<>\"\",$Q29<>\"\",$U29=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL29=0,$AN29>0),\"SEM PREÇO\",\nIF(AND($C29=\"S\",$P29<>\"\",$Q29<>\"\",$U29>0,AND($V29<>\"BDI 1\",$V29<>\"BDI 2\",$V29<>\"BDI 3\")),IF(ISNUMBER($V29),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG29<>\"\",ORÇAMENTO.CustoUnitario>$AG29),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN29)),\"ACIMA REF.\",\nIF(AND($C29=\"S\",$P29<>\"\",$Q29<>\"\",$T29=0,$U29>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L29=\"F\",$C29=\"S\",LEN($Q29)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L29=\"F\",$C29<>\"S\",LEN($R29)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L29=\"F\",$C29=\"S\",LEN($R29)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L29=\"F\",$C29=\"S\",LEFT(TRIM(UPPER($P29)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S29)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C29<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD29,-1,0))+IF($C29<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E29,-1,0)))),\"\")","v":5},{"$f":"IF(AND($C29=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C29<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE29,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE29,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":9281.2,"d":"9,281.20"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH29),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C30=1,OFFSET(E30,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E30,-1,0))),OFFSET(E30,-1,0))","v":1},4,0,0,1,0,{"$f":"IF(OR($C30=\"S\",$C30=0),0,MATCH(OFFSET($D30,0,$C30)+IF($C30<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E30)),OFFSET($D30,1,$C30,ROW($C$39)-ROW($C30)),0))","v":0},"F","Serviço","Serviço","1.4.1.","SICRO","5213441",{"$f":"IF($C30=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T30)-ROW(T$15),0)","v":{"v":11,"d":"11.00"}},{"v":485,"d":"485.00"},"BDI 1",{"$f":"IF($C30=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH30),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":580.16},{"$f":"IF($C30=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X30)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X30)-ROW($X$15),-1))),IF($C30=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":6381.759999999999,"d":"6,381.76"}},"RA","RA",{"$f":"IF($C30=\"S\",IF($Z30=\"CP\",$X30,IF($Z30=\"RA\",(($X30)*QCI!$AA$3),0)),SomaAgrup)","v":1926.6533439999998},{"$f":"IF($C30=\"S\",IF($Z30=\"OU\",ROUND($X30,2),0),SomaAgrup)","v":0},{"$f":"IF($N30=\"\",\" \",\nIF(AND($C30<>\"S\",OR($R30=\"\",$R30=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C30=\"S\",OR($Q30<>\"\",$T30>0,$U30>0),$P30=\"\"),\"FONTE\",\nIF(AND($C30=\"S\",$P30<>\"\",OR($T30>0,$U30>0),$Q30=\"\"),\"CÓDIGO\",\nIF(AND($C30=\"S\",$P30<>\"\",$Q30<>\"\",$R30=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C30=\"S\",OR($R30=\"\",$R30=\"(digite a descrição aqui)\"),OR($Q30<>\"\",$T30>0,$U30>0)),\"DESCRIÇÃO\",\nIF(AND($C30=\"S\",$P30<>\"\",$Q30<>\"\",$S30=\"\"),\"UNIDADE\",\nIF(AND($C30=\"S\",$P30<>\"\",$Q30<>\"\",$U30=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL30=0,$AN30>0),\"SEM PREÇO\",\nIF(AND($C30=\"S\",$P30<>\"\",$Q30<>\"\",$U30>0,AND($V30<>\"BDI 1\",$V30<>\"BDI 2\",$V30<>\"BDI 3\")),IF(ISNUMBER($V30),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG30<>\"\",ORÇAMENTO.CustoUnitario>$AG30),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN30)),\"ACIMA REF.\",\nIF(AND($C30=\"S\",$P30<>\"\",$Q30<>\"\",$T30=0,$U30>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L30=\"F\",$C30=\"S\",LEN($Q30)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L30=\"F\",$C30<>\"S\",LEN($R30)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L30=\"F\",$C30=\"S\",LEN($R30)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L30=\"F\",$C30=\"S\",LEFT(TRIM(UPPER($P30)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S30)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C30<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD30,-1,0))+IF($C30<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E30,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C30=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 5213441"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C30<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE30,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE30,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":6381.759999999999,"d":"6,381.76"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH30),2)","v":580.16}]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C31=\"s\",C31=0),OFFSET(B31,-1,0),C31)","v":2},{"$f":"IF(OFFSET(C31,-1,0)=\"L\",1,IF(OFFSET(C31,-1,0)=1,2,IF(OR(A31=\"s\",A31=0),\"S\",IF(AND(OFFSET(C31,-1,0)=2,A31=4),3,IF(AND(OR(OFFSET(C31,-1,0)=\"s\",OFFSET(C31,-1,0)=0),A31<>\"s\",A31>OFFSET(B31,-1,0)),OFFSET(B31,-1,0),A31)))))","v":"S"},{"$f":"IF(OR(C31=\"S\",C31=0),0,IF(ISERROR(K31),J31,SMALL(J31:K31,1)))","v":0},{"$f":"IF($C31=1,OFFSET(E31,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E31,-1,0))),OFFSET(E31,-1,0))","v":1},{"$f":"IF($C31=1,0,IF($C31=2,OFFSET(F31,-1,0)+1,OFFSET(F31,-1,0)))","v":4},{"$f":"IF(AND($C31<=2,$C31<>0),0,IF($C31=3,OFFSET(G31,-1,0)+1,OFFSET(G31,-1,0)))","v":0},{"$f":"IF(AND($C31<=3,$C31<>0),0,IF($C31=4,OFFSET(H31,-1,0)+1,OFFSET(H31,-1,0)))","v":0},{"$f":"IF(AND($C31<=4,$C31<>0),0,IF(AND($C31=\"S\",$X31>0),OFFSET(I31,-1,0)+1,OFFSET(I31,-1,0)))","v":2},0,{"$f":"IF(OR($C31=\"S\",$C31=0),0,MATCH(OFFSET($D31,0,$C31)+IF($C31<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E31)),OFFSET($D31,1,$C31,ROW($C$39)-ROW($C31)),0))","v":0},{"$f":"IF(OR($X31>0,$C31=1,$C31=2,$C31=3,$C31=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C31=1)+4*(C31=2)+8*(C31=3)+16*(C31=4)+32*(C31=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C31=0,$L31=\"\"),\"-\",CONCATENATE(E31&\".\",IF(AND($A$5>=2,$C31>=2),F31&\".\",\"\"),IF(AND($A$5>=3,$C31>=3),G31&\".\",\"\"),IF(AND($A$5>=4,$C31>=4),H31&\".\",\"\"),IF($C31=\"S\",I31&\".\",\"\")))","v":"1.4.2."},"SINAPI-I","13521",{"$f":"IF($C31=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T31)-ROW(T$15),0)","v":{"v":4,"d":"4.00"}},120.28,"BDI 1",{"$f":"IF($C31=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH31),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":143.88},{"$f":"IF($C31=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X31)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X31)-ROW($X$15),-1))),IF($C31=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":575.52},"RA",{"$f":"IF(AND($C31=\"S\",$X31>0),IF(ISBLANK($Y31),\"RA\",LEFT($Y31,2)),\"\")","v":"RA"},{"$f":"IF($C31=\"S\",IF($Z31=\"CP\",$X31,IF($Z31=\"RA\",(($X31)*QCI!$AA$3),0)),SomaAgrup)","v":173.74948799999999},{"$f":"IF($C31=\"S\",IF($Z31=\"OU\",ROUND($X31,2),0),SomaAgrup)","v":0},{"$f":"IF($N31=\"\",\" \",\nIF(AND($C31<>\"S\",OR($R31=\"\",$R31=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C31=\"S\",OR($Q31<>\"\",$T31>0,$U31>0),$P31=\"\"),\"FONTE\",\nIF(AND($C31=\"S\",$P31<>\"\",OR($T31>0,$U31>0),$Q31=\"\"),\"CÓDIGO\",\nIF(AND($C31=\"S\",$P31<>\"\",$Q31<>\"\",$R31=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C31=\"S\",OR($R31=\"\",$R31=\"(digite a descrição aqui)\"),OR($Q31<>\"\",$T31>0,$U31>0)),\"DESCRIÇÃO\",\nIF(AND($C31=\"S\",$P31<>\"\",$Q31<>\"\",$S31=\"\"),\"UNIDADE\",\nIF(AND($C31=\"S\",$P31<>\"\",$Q31<>\"\",$U31=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL31=0,$AN31>0),\"SEM PREÇO\",\nIF(AND($C31=\"S\",$P31<>\"\",$Q31<>\"\",$U31>0,AND($V31<>\"BDI 1\",$V31<>\"BDI 2\",$V31<>\"BDI 3\")),IF(ISNUMBER($V31),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG31<>\"\",ORÇAMENTO.CustoUnitario>$AG31),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN31)),\"ACIMA REF.\",\nIF(AND($C31=\"S\",$P31<>\"\",$Q31<>\"\",$T31=0,$U31>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L31=\"F\",$C31=\"S\",LEN($Q31)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L31=\"F\",$C31<>\"S\",LEN($R31)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L31=\"F\",$C31=\"S\",LEN($R31)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L31=\"F\",$C31=\"S\",LEFT(TRIM(UPPER($P31)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S31)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C31<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD31,-1,0))+IF($C31<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E31,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C31=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 13521"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C31<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE31,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE31,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":{"v":0.1962,"d":"19.62%"}},{"$nulls":4},575.52,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH31),2)","v":143.88}]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C32=\"s\",C32=0),OFFSET(B32,-1,0),C32)","v":2},{"$f":"IF(OFFSET(C32,-1,0)=\"L\",1,IF(OFFSET(C32,-1,0)=1,2,IF(OR(A32=\"s\",A32=0),\"S\",IF(AND(OFFSET(C32,-1,0)=2,A32=4),3,IF(AND(OR(OFFSET(C32,-1,0)=\"s\",OFFSET(C32,-1,0)=0),A32<>\"s\",A32>OFFSET(B32,-1,0)),OFFSET(B32,-1,0),A32)))))","v":"S"},{"$f":"IF(OR(C32=\"S\",C32=0),0,IF(ISERROR(K32),J32,SMALL(J32:K32,1)))","v":0},{"$f":"IF($C32=1,OFFSET(E32,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E32,-1,0))),OFFSET(E32,-1,0))","v":1},{"$f":"IF($C32=1,0,IF($C32=2,OFFSET(F32,-1,0)+1,OFFSET(F32,-1,0)))","v":4},{"$f":"IF(AND($C32<=2,$C32<>0),0,IF($C32=3,OFFSET(G32,-1,0)+1,OFFSET(G32,-1,0)))","v":0},{"$f":"IF(AND($C32<=3,$C32<>0),0,IF($C32=4,OFFSET(H32,-1,0)+1,OFFSET(H32,-1,0)))","v":0},{"$f":"IF(AND($C32<=4,$C32<>0),0,IF(AND($C32=\"S\",$X32>0),OFFSET(I32,-1,0)+1,OFFSET(I32,-1,0)))","v":3},0,{"$f":"IF(OR($C32=\"S\",$C32=0),0,MATCH(OFFSET($D32,0,$C32)+IF($C32<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E32)),OFFSET($D32,1,$C32,ROW($C$39)-ROW($C32)),0))","v":0},{"$f":"IF(OR($X32>0,$C32=1,$C32=2,$C32=3,$C32=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C32=1)+4*(C32=2)+8*(C32=3)+16*(C32=4)+32*(C32=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C32=0,$L32=\"\"),\"-\",CONCATENATE(E32&\".\",IF(AND($A$5>=2,$C32>=2),F32&\".\",\"\"),IF(AND($A$5>=3,$C32>=3),G32&\".\",\"\"),IF(AND($A$5>=4,$C32>=4),H32&\".\",\"\"),IF($C32=\"S\",I32&\".\",\"\")))","v":"1.4.3."},"SICRO","5213860",{"$f":"IF($C32=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T32)-ROW(T$15),0)","v":{"v":4,"d":"4.00"}},485.69,"BDI 1",{"$f":"IF($C32=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH32),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":580.98},{"$f":"IF($C32=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X32)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X32)-ROW($X$15),-1))),IF($C32=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":2323.92,"d":"2,323.92"}},"RA",{"$f":"IF(AND($C32=\"S\",$X32>0),IF(ISBLANK($Y32),\"RA\",LEFT($Y32,2)),\"\")","v":"RA"},{"$f":"IF($C32=\"S\",IF($Z32=\"CP\",$X32,IF($Z32=\"RA\",(($X32)*QCI!$AA$3),0)),SomaAgrup)","v":701.591448},{"$f":"IF($C32=\"S\",IF($Z32=\"OU\",ROUND($X32,2),0),SomaAgrup)","v":0},{"$f":"IF($N32=\"\",\" \",\nIF(AND($C32<>\"S\",OR($R32=\"\",$R32=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C32=\"S\",OR($Q32<>\"\",$T32>0,$U32>0),$P32=\"\"),\"FONTE\",\nIF(AND($C32=\"S\",$P32<>\"\",OR($T32>0,$U32>0),$Q32=\"\"),\"CÓDIGO\",\nIF(AND($C32=\"S\",$P32<>\"\",$Q32<>\"\",$R32=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C32=\"S\",OR($R32=\"\",$R32=\"(digite a descrição aqui)\"),OR($Q32<>\"\",$T32>0,$U32>0)),\"DESCRIÇÃO\",\nIF(AND($C32=\"S\",$P32<>\"\",$Q32<>\"\",$S32=\"\"),\"UNIDADE\",\nIF(AND($C32=\"S\",$P32<>\"\",$Q32<>\"\",$U32=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL32=0,$AN32>0),\"SEM PREÇO\",\nIF(AND($C32=\"S\",$P32<>\"\",$Q32<>\"\",$U32>0,AND($V32<>\"BDI 1\",$V32<>\"BDI 2\",$V32<>\"BDI 3\")),IF(ISNUMBER($V32),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG32<>\"\",ORÇAMENTO.CustoUnitario>$AG32),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN32)),\"ACIMA REF.\",\nIF(AND($C32=\"S\",$P32<>\"\",$Q32<>\"\",$T32=0,$U32>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L32=\"F\",$C32=\"S\",LEN($Q32)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L32=\"F\",$C32<>\"S\",LEN($R32)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L32=\"F\",$C32=\"S\",LEN($R32)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L32=\"F\",$C32=\"S\",LEFT(TRIM(UPPER($P32)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S32)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C32<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD32,-1,0))+IF($C32<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E32,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C32=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 5213860"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C32<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE32,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE32,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":{"v":0.1962,"d":"19.62%"}},{"$nulls":4},{"v":2323.92,"d":"2,323.92"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH32),2)","v":580.98}]
[2,2,2,3,{"$f":"IF($C33=1,OFFSET(E33,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E33,-1,0))),OFFSET(E33,-1,0))","v":1},5,0,0,0,6,{"$f":"IF(OR($C33=\"S\",$C33=0),0,MATCH(OFFSET($D33,0,$C33)+IF($C33<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E33)),OFFSET($D33,1,$C33,ROW($C$39)-ROW($C33)),0))","v":3},"F","Nível 2","Nível 2","1.5.","SINAPI",null,"Serviços Complementares",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T33)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C33=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH33),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C33=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X33)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X33)-ROW($X$15),-1))),IF($C33=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":15844.26,"d":"15,844.26"}},"RA","",{"$f":"IF($C33=\"S\",IF($Z33=\"CP\",$X33,IF($Z33=\"RA\",(($X33)*QCI!$AA$3),0)),SomaAgrup)","v":4783.382094},{"$f":"IF($C33=\"S\",IF($Z33=\"OU\",ROUND($X33,2),0),SomaAgrup)","v":0},{"$f":"IF($N33=\"\",\" \",\nIF(AND($C33<>\"S\",OR($R33=\"\",$R33=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C33=\"S\",OR($Q33<>\"\",$T33>0,$U33>0),$P33=\"\"),\"FONTE\",\nIF(AND($C33=\"S\",$P33<>\"\",OR($T33>0,$U33>0),$Q33=\"\"),\"CÓDIGO\",\nIF(AND($C33=\"S\",$P33<>\"\",$Q33<>\"\",$R33=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C33=\"S\",OR($R33=\"\",$R33=\"(digite a descrição aqui)\"),OR($Q33<>\"\",$T33>0,$U33>0)),\"DESCRIÇÃO\",\nIF(AND($C33=\"S\",$P33<>\"\",$Q33<>\"\",$S33=\"\"),\"UNIDADE\",\nIF(AND($C33=\"S\",$P33<>\"\",$Q33<>\"\",$U33=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL33=0,$AN33>0),\"SEM PREÇO\",\nIF(AND($C33=\"S\",$P33<>\"\",$Q33<>\"\",$U33>0,AND($V33<>\"BDI 1\",$V33<>\"BDI 2\",$V33<>\"BDI 3\")),IF(ISNUMBER($V33),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG33<>\"\",ORÇAMENTO.CustoUnitario>$AG33),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN33)),\"ACIMA REF.\",\nIF(AND($C33=\"S\",$P33<>\"\",$Q33<>\"\",$T33=0,$U33>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L33=\"F\",$C33=\"S\",LEN($Q33)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L33=\"F\",$C33<>\"S\",LEN($R33)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L33=\"F\",$C33=\"S\",LEN($R33)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L33=\"F\",$C33=\"S\",LEFT(TRIM(UPPER($P33)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S33)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C33<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD33,-1,0))+IF($C33<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E33,-1,0)))),\"\")","v":6},{"$f":"IF(AND($C33=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C33<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE33,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE33,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":15844.26,"d":"15,844.26"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH33),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C34=1,OFFSET(E34,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E34,-1,0))),OFFSET(E34,-1,0))","v":1},5,0,0,1,0,{"$f":"IF(OR($C34=\"S\",$C34=0),0,MATCH(OFFSET($D34,0,$C34)+IF($C34<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E34)),OFFSET($D34,1,$C34,ROW($C$39)-ROW($C34)),0))","v":0},"F","Serviço","Serviço","1.5.1.","SINAPI","102512",{"$f":"IF($C34=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T34)-ROW(T$15),0)","v":{"v":1197.2100000000003,"d":"1,197.21"}},{"v":7.3,"d":"7.30"},"BDI 1",{"$f":"IF($C34=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH34),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":8.73},{"$f":"IF($C34=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X34)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X34)-ROW($X$15),-1))),IF($C34=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":10451.619999999999,"d":"10,451.62"}},"RA","RA",{"$f":"IF($C34=\"S\",IF($Z34=\"CP\",$X34,IF($Z34=\"RA\",(($X34)*QCI!$AA$3),0)),SomaAgrup)","v":3155.3440779999996},{"$f":"IF($C34=\"S\",IF($Z34=\"OU\",ROUND($X34,2),0),SomaAgrup)","v":0},{"$f":"IF($N34=\"\",\" \",\nIF(AND($C34<>\"S\",OR($R34=\"\",$R34=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C34=\"S\",OR($Q34<>\"\",$T34>0,$U34>0),$P34=\"\"),\"FONTE\",\nIF(AND($C34=\"S\",$P34<>\"\",OR($T34>0,$U34>0),$Q34=\"\"),\"CÓDIGO\",\nIF(AND($C34=\"S\",$P34<>\"\",$Q34<>\"\",$R34=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C34=\"S\",OR($R34=\"\",$R34=\"(digite a descrição aqui)\"),OR($Q34<>\"\",$T34>0,$U34>0)),\"DESCRIÇÃO\",\nIF(AND($C34=\"S\",$P34<>\"\",$Q34<>\"\",$S34=\"\"),\"UNIDADE\",\nIF(AND($C34=\"S\",$P34<>\"\",$Q34<>\"\",$U34=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL34=0,$AN34>0),\"SEM PREÇO\",\nIF(AND($C34=\"S\",$P34<>\"\",$Q34<>\"\",$U34>0,AND($V34<>\"BDI 1\",$V34<>\"BDI 2\",$V34<>\"BDI 3\")),IF(ISNUMBER($V34),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG34<>\"\",ORÇAMENTO.CustoUnitario>$AG34),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN34)),\"ACIMA REF.\",\nIF(AND($C34=\"S\",$P34<>\"\",$Q34<>\"\",$T34=0,$U34>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L34=\"F\",$C34=\"S\",LEN($Q34)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L34=\"F\",$C34<>\"S\",LEN($R34)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L34=\"F\",$C34=\"S\",LEN($R34)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L34=\"F\",$C34=\"S\",LEFT(TRIM(UPPER($P34)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S34)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C34<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD34,-1,0))+IF($C34<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E34,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C34=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 102512"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C34<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE34,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE34,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":10451.619999999999,"d":"10,451.62"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH34),2)","v":8.73}]
["S",2,"S",0,{"$f":"IF($C35=1,OFFSET(E35,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E35,-1,0))),OFFSET(E35,-1,0))","v":1},5,0,0,2,0,{"$f":"IF(OR($C35=\"S\",$C35=0),0,MATCH(OFFSET($D35,0,$C35)+IF($C35<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E35)),OFFSET($D35,1,$C35,ROW($C$39)-ROW($C35)),0))","v":0},"F","Serviço","Serviço","1.5.2.","SINAPI","102513",{"$f":"IF($C35=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T35)-ROW(T$15),0)","v":78.12},57.71,"BDI 1",{"$f":"IF($C35=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH35),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":69.03},{"$f":"IF($C35=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X35)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X35)-ROW($X$15),-1))),IF($C35=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":5392.64,"d":"5,392.64"}},"RA","RA",{"$f":"IF($C35=\"S\",IF($Z35=\"CP\",$X35,IF($Z35=\"RA\",(($X35)*QCI!$AA$3),0)),SomaAgrup)","v":1628.0380160000002},{"$f":"IF($C35=\"S\",IF($Z35=\"OU\",ROUND($X35,2),0),SomaAgrup)","v":0},{"$f":"IF($N35=\"\",\" \",\nIF(AND($C35<>\"S\",OR($R35=\"\",$R35=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C35=\"S\",OR($Q35<>\"\",$T35>0,$U35>0),$P35=\"\"),\"FONTE\",\nIF(AND($C35=\"S\",$P35<>\"\",OR($T35>0,$U35>0),$Q35=\"\"),\"CÓDIGO\",\nIF(AND($C35=\"S\",$P35<>\"\",$Q35<>\"\",$R35=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C35=\"S\",OR($R35=\"\",$R35=\"(digite a descrição aqui)\"),OR($Q35<>\"\",$T35>0,$U35>0)),\"DESCRIÇÃO\",\nIF(AND($C35=\"S\",$P35<>\"\",$Q35<>\"\",$S35=\"\"),\"UNIDADE\",\nIF(AND($C35=\"S\",$P35<>\"\",$Q35<>\"\",$U35=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL35=0,$AN35>0),\"SEM PREÇO\",\nIF(AND($C35=\"S\",$P35<>\"\",$Q35<>\"\",$U35>0,AND($V35<>\"BDI 1\",$V35<>\"BDI 2\",$V35<>\"BDI 3\")),IF(ISNUMBER($V35),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG35<>\"\",ORÇAMENTO.CustoUnitario>$AG35),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN35)),\"ACIMA REF.\",\nIF(AND($C35=\"S\",$P35<>\"\",$Q35<>\"\",$T35=0,$U35>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L35=\"F\",$C35=\"S\",LEN($Q35)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L35=\"F\",$C35<>\"S\",LEN($R35)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L35=\"F\",$C35=\"S\",LEN($R35)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L35=\"F\",$C35=\"S\",LEFT(TRIM(UPPER($P35)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S35)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C35<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD35,-1,0))+IF($C35<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E35,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C35=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 102513"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C35<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE35,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE35,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":5392.64,"d":"5,392.64"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH35),2)","v":69.03}]
[2,2,2,3,{"$f":"IF($C36=1,OFFSET(E36,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E36,-1,0))),OFFSET(E36,-1,0))","v":1},6,0,0,0,3,{"$f":"IF(OR($C36=\"S\",$C36=0),0,MATCH(OFFSET($D36,0,$C36)+IF($C36<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E36)),OFFSET($D36,1,$C36,ROW($C$39)-ROW($C36)),0))","v":{"$error":"#N/A"}},"F","Nível 2","Nível 2","1.6.","SINAPI",null,"Administração de Obra",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T36)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C36=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH36),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C36=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X36)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X36)-ROW($X$15),-1))),IF($C36=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":9681.52,"d":"9,681.52"}},"RA","",{"$f":"IF($C36=\"S\",IF($Z36=\"CP\",$X36,IF($Z36=\"RA\",(($X36)*QCI!$AA$3),0)),SomaAgrup)","v":2922.850888},{"$f":"IF($C36=\"S\",IF($Z36=\"OU\",ROUND($X36,2),0),SomaAgrup)","v":0},{"$f":"IF($N36=\"\",\" \",\nIF(AND($C36<>\"S\",OR($R36=\"\",$R36=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C36=\"S\",OR($Q36<>\"\",$T36>0,$U36>0),$P36=\"\"),\"FONTE\",\nIF(AND($C36=\"S\",$P36<>\"\",OR($T36>0,$U36>0),$Q36=\"\"),\"CÓDIGO\",\nIF(AND($C36=\"S\",$P36<>\"\",$Q36<>\"\",$R36=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C36=\"S\",OR($R36=\"\",$R36=\"(digite a descrição aqui)\"),OR($Q36<>\"\",$T36>0,$U36>0)),\"DESCRIÇÃO\",\nIF(AND($C36=\"S\",$P36<>\"\",$Q36<>\"\",$S36=\"\"),\"UNIDADE\",\nIF(AND($C36=\"S\",$P36<>\"\",$Q36<>\"\",$U36=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL36=0,$AN36>0),\"SEM PREÇO\",\nIF(AND($C36=\"S\",$P36<>\"\",$Q36<>\"\",$U36>0,AND($V36<>\"BDI 1\",$V36<>\"BDI 2\",$V36<>\"BDI 3\")),IF(ISNUMBER($V36),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG36<>\"\",ORÇAMENTO.CustoUnitario>$AG36),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN36)),\"ACIMA REF.\",\nIF(AND($C36=\"S\",$P36<>\"\",$Q36<>\"\",$T36=0,$U36>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L36=\"F\",$C36=\"S\",LEN($Q36)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L36=\"F\",$C36<>\"S\",LEN($R36)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L36=\"F\",$C36=\"S\",LEN($R36)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L36=\"F\",$C36=\"S\",LEFT(TRIM(UPPER($P36)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S36)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C36<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD36,-1,0))+IF($C36<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E36,-1,0)))),\"\")","v":7},{"$f":"IF(AND($C36=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C36<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE36,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE36,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":9681.52,"d":"9,681.52"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH36),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C37=1,OFFSET(E37,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E37,-1,0))),OFFSET(E37,-1,0))","v":1},6,0,0,1,0,{"$f":"IF(OR($C37=\"S\",$C37=0),0,MATCH(OFFSET($D37,0,$C37)+IF($C37<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E37)),OFFSET($D37,1,$C37,ROW($C$39)-ROW($C37)),0))","v":0},"F","Serviço","Serviço","1.6.1.","SINAPI","93567",{"$f":"IF($C37=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T37)-ROW(T$15),0)","v":0.28},{"v":25614.35,"d":"25,614.35"},"BDI 1",{"$f":"IF($C37=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH37),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":{"v":30639.89,"d":"30,639.89"}},{"$f":"IF($C37=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X37)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X37)-ROW($X$15),-1))),IF($C37=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":8579.16,"d":"8,579.16"}},"RA","RA",{"$f":"IF($C37=\"S\",IF($Z37=\"CP\",$X37,IF($Z37=\"RA\",(($X37)*QCI!$AA$3),0)),SomaAgrup)","v":2590.048404},{"$f":"IF($C37=\"S\",IF($Z37=\"OU\",ROUND($X37,2),0),SomaAgrup)","v":0},{"$f":"IF($N37=\"\",\" \",\nIF(AND($C37<>\"S\",OR($R37=\"\",$R37=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C37=\"S\",OR($Q37<>\"\",$T37>0,$U37>0),$P37=\"\"),\"FONTE\",\nIF(AND($C37=\"S\",$P37<>\"\",OR($T37>0,$U37>0),$Q37=\"\"),\"CÓDIGO\",\nIF(AND($C37=\"S\",$P37<>\"\",$Q37<>\"\",$R37=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C37=\"S\",OR($R37=\"\",$R37=\"(digite a descrição aqui)\"),OR($Q37<>\"\",$T37>0,$U37>0)),\"DESCRIÇÃO\",\nIF(AND($C37=\"S\",$P37<>\"\",$Q37<>\"\",$S37=\"\"),\"UNIDADE\",\nIF(AND($C37=\"S\",$P37<>\"\",$Q37<>\"\",$U37=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL37=0,$AN37>0),\"SEM PREÇO\",\nIF(AND($C37=\"S\",$P37<>\"\",$Q37<>\"\",$U37>0,AND($V37<>\"BDI 1\",$V37<>\"BDI 2\",$V37<>\"BDI 3\")),IF(ISNUMBER($V37),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG37<>\"\",ORÇAMENTO.CustoUnitario>$AG37),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN37)),\"ACIMA REF.\",\nIF(AND($C37=\"S\",$P37<>\"\",$Q37<>\"\",$T37=0,$U37>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L37=\"F\",$C37=\"S\",LEN($Q37)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L37=\"F\",$C37<>\"S\",LEN($R37)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L37=\"F\",$C37=\"S\",LEN($R37)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L37=\"F\",$C37=\"S\",LEFT(TRIM(UPPER($P37)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S37)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C37<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD37,-1,0))+IF($C37<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E37,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C37=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 93567"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C37<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE37,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE37,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"v":0.1962,"d":"19.62%"},{"$nulls":4},{"v":8579.16,"d":"8,579.16"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH37),2)","v":{"v":30639.89,"d":"30,639.89"}}]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C38=\"s\",C38=0),OFFSET(B38,-1,0),C38)","v":2},{"$f":"IF(OFFSET(C38,-1,0)=\"L\",1,IF(OFFSET(C38,-1,0)=1,2,IF(OR(A38=\"s\",A38=0),\"S\",IF(AND(OFFSET(C38,-1,0)=2,A38=4),3,IF(AND(OR(OFFSET(C38,-1,0)=\"s\",OFFSET(C38,-1,0)=0),A38<>\"s\",A38>OFFSET(B38,-1,0)),OFFSET(B38,-1,0),A38)))))","v":"S"},{"$f":"IF(OR(C38=\"S\",C38=0),0,IF(ISERROR(K38),J38,SMALL(J38:K38,1)))","v":0},{"$f":"IF($C38=1,OFFSET(E38,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET(ORÇAMENTO!E38,-1,0))),OFFSET(E38,-1,0))","v":1},{"$f":"IF($C38=1,0,IF($C38=2,OFFSET(F38,-1,0)+1,OFFSET(F38,-1,0)))","v":6},{"$f":"IF(AND($C38<=2,$C38<>0),0,IF($C38=3,OFFSET(G38,-1,0)+1,OFFSET(G38,-1,0)))","v":0},{"$f":"IF(AND($C38<=3,$C38<>0),0,IF($C38=4,OFFSET(H38,-1,0)+1,OFFSET(H38,-1,0)))","v":0},{"$f":"IF(AND($C38<=4,$C38<>0),0,IF(AND($C38=\"S\",$X38>0),OFFSET(I38,-1,0)+1,OFFSET(I38,-1,0)))","v":2},0,{"$f":"IF(OR($C38=\"S\",$C38=0),0,MATCH(OFFSET($D38,0,$C38)+IF($C38<>1,1,COUNTIF(QCI!$A$13:$A$15,ORÇAMENTO!E38)),OFFSET($D38,1,$C38,ROW($C$39)-ROW($C38)),0))","v":0},{"$f":"IF(OR($X38>0,$C38=1,$C38=2,$C38=3,$C38=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C38=1)+4*(C38=2)+8*(C38=3)+16*(C38=4)+32*(C38=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C38=0,$L38=\"\"),\"-\",CONCATENATE(E38&\".\",IF(AND($A$5>=2,$C38>=2),F38&\".\",\"\"),IF(AND($A$5>=3,$C38>=3),G38&\".\",\"\"),IF(AND($A$5>=4,$C38>=4),H38&\".\",\"\"),IF($C38=\"S\",I38&\".\",\"\")))","v":"1.6.2."},"SINAPI","93572",{"$f":"IF($C38=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Código não identificado nas referências)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T38)-ROW(T$15),0)","v":0.08},{"v":11519.29,"d":"11,519.29"},"BDI 1",{"$f":"IF($C38=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH38),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":{"v":13779.37,"d":"13,779.37"}},{"$f":"IF($C38=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AI$15,ROW($X38)-ROW($X$15),1):OFFSET(CÁLCULO!$BB$15,ROW($X38)-ROW($X$15),-1))),IF($C38=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":{"v":1102.36,"d":"1,102.36"}},"RA",{"$f":"IF(AND($C38=\"S\",$X38>0),IF(ISBLANK($Y38),\"RA\",LEFT($Y38,2)),\"\")","v":"RA"},{"$f":"IF($C38=\"S\",IF($Z38=\"CP\",$X38,IF($Z38=\"RA\",(($X38)*QCI!$AA$3),0)),SomaAgrup)","v":332.802484},{"$f":"IF($C38=\"S\",IF($Z38=\"OU\",ROUND($X38,2),0),SomaAgrup)","v":0},{"$f":"IF($N38=\"\",\" \",\nIF(AND($C38<>\"S\",OR($R38=\"\",$R38=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C38=\"S\",OR($Q38<>\"\",$T38>0,$U38>0),$P38=\"\"),\"FONTE\",\nIF(AND($C38=\"S\",$P38<>\"\",OR($T38>0,$U38>0),$Q38=\"\"),\"CÓDIGO\",\nIF(AND($C38=\"S\",$P38<>\"\",$Q38<>\"\",$R38=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C38=\"S\",OR($R38=\"\",$R38=\"(digite a descrição aqui)\"),OR($Q38<>\"\",$T38>0,$U38>0)),\"DESCRIÇÃO\",\nIF(AND($C38=\"S\",$P38<>\"\",$Q38<>\"\",$S38=\"\"),\"UNIDADE\",\nIF(AND($C38=\"S\",$P38<>\"\",$Q38<>\"\",$U38=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL38=0,$AN38>0),\"SEM PREÇO\",\nIF(AND($C38=\"S\",$P38<>\"\",$Q38<>\"\",$U38>0,AND($V38<>\"BDI 1\",$V38<>\"BDI 2\",$V38<>\"BDI 3\")),IF(ISNUMBER($V38),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG38<>\"\",ORÇAMENTO.CustoUnitario>$AG38),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN38)),\"ACIMA REF.\",\nIF(AND($C38=\"S\",$P38<>\"\",$Q38<>\"\",$T38=0,$U38>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L38=\"F\",$C38=\"S\",LEN($Q38)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L38=\"F\",$C38<>\"S\",LEN($R38)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L38=\"F\",$C38=\"S\",LEN($R38)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L38=\"F\",$C38=\"S\",LEFT(TRIM(UPPER($P38)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S38)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":"CÓDIGO N/ID"},{"$f":"IF(C38<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD38,-1,0))+IF($C38<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$15,OFFSET($E38,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C38=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 93572"},{"$f":"IF(ISERROR(ORÇAMENTO.BancoRef),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C38<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE38,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE38,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Código não identificado nas referências)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":{"v":0.1962,"d":"19.62%"}},{"$nulls":4},{"v":1102.36,"d":"1,102.36"},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH38),2)","v":{"v":13779.37,"d":"13,779.37"}}]
[-1,null,-1,null,0,0,0,0,0,null,null,"F",{"$nulls":16},{"$f":"IF($N39=\"\",\" \",\nIF(AND($C39<>\"S\",OR($R39=\"\",$R39=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C39=\"S\",OR($Q39<>\"\",$T39>0,$U39>0),$P39=\"\"),\"FONTE\",\nIF(AND($C39=\"S\",$P39<>\"\",OR($T39>0,$U39>0),$Q39=\"\"),\"CÓDIGO\",\nIF(AND($C39=\"S\",$P39<>\"\",$Q39<>\"\",$R39=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C39=\"S\",OR($R39=\"\",$R39=\"(digite a descrição aqui)\"),OR($Q39<>\"\",$T39>0,$U39>0)),\"DESCRIÇÃO\",\nIF(AND($C39=\"S\",$P39<>\"\",$Q39<>\"\",$S39=\"\"),\"UNIDADE\",\nIF(AND($C39=\"S\",$P39<>\"\",$Q39<>\"\",$U39=0),\"SEM CUSTO\",\nIF(AND(TIPOORCAMENTO=\"Licitado\",$AL39=0,$AN39>0),\"SEM PREÇO\",\nIF(AND($C39=\"S\",$P39<>\"\",$Q39<>\"\",$U39>0,AND($V39<>\"BDI 1\",$V39<>\"BDI 2\",$V39<>\"BDI 3\")),IF(ISNUMBER($V39),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG39<>\"\",ORÇAMENTO.CustoUnitario>$AG39),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN39)),\"ACIMA REF.\",\nIF(AND($C39=\"S\",$P39<>\"\",$Q39<>\"\",$T39=0,$U39>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L39=\"F\",$C39=\"S\",LEN($Q39)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L39=\"F\",$C39<>\"S\",LEN($R39)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L39=\"F\",$C39=\"S\",LEN($R39)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L39=\"F\",$C39=\"S\",LEFT(TRIM(UPPER($P39)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S39)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "}]
[]
[]
[{"$nulls":14},"Encargos sociais:",null,"Para elaboração deste orçamento, foram utilizados os encargos sociais do SINAPI para a Unidade da Federação indicada."]
[]
[{"$nulls":14},"Observações:"]
[]
[]
[]
[]
[{"$nulls":14},{"$f":"IF(AND($AF$7=FALSE,$AF$8=FALSE,$AF$9=FALSE,$AF$10=FALSE,$AF$11=FALSE),\"Não foi considerado arredondamento nos valores da planilha.\",CONCATENATE(\"Foi considerado arredondamento de duas casas decimais para \",IF($AF$7=TRUE,\"Quantidade; \",\"\"),IF($AF$8=TRUE,\"Custo Unitário; \",\"\"),IF($AF$9=TRUE,\"BDI; \",\"\"),IF($AF$10=TRUE,\"Preço Unitário; \",\"\"),IF($AF$11=TRUE,\"Preço Total.\",\"\")))","v":"Foi considerado arredondamento de duas casas decimais para Quantidade; Custo Unitário; BDI; Preço Unitário; Preço Total."}]
[{"$nulls":14},"Siglas da Composição do Investimento: RA - Rateio proporcional entre Repasse e Contrapartida; RP - 100% Repasse; CP - 100% Contrapartida; OU - 100% Outros."]
[]
[{"$nulls":14},{"$f":"Import.Município","v":"Dores do Turvo/MG"}]
[{"$nulls":14},"Local",{"$nulls":3},"Responsável Técnico"]
[{"$nulls":18},"Nome:",{"$f":"Import.RespOrçamento","v":"Rodrigo Heleno Coelho"}]
[{"$nulls":14},{"$f":"DADOS!$C$25","v":"2026-02-19"},{"$nulls":3},"CREA/CAU:","CREA MG 383.511/D"]
[{"$nulls":14},"Data",{"$nulls":3},"ART/RRT:","MG20264693859"]

{"sheet":"EVENTOS","index":5,"n_rows":29,"n_cols":26,"rows_kept":29,"merged":[[4,5,4,12],[4,15,4,22],[7,2,7,3],[9,4,11,4],[9,6,11,6],[9,7,11,7],[9,8,11,8],[9,9,11,9],[9,10,11,10],[9,11,11,11],[9,12,11,12],[9,13,11,13],[9,14,11,14],[9,15,11,15],[9,16,11,16],[9,17,11,17],[9,18,11,18],[9,19,11,19],[9,20,11,20],[9,21,11,21],[9,22,11,22],[9,23,11,23],[9,24,11,24],[10,2,10,3]]}
[{"$f":"IF(D1=\"\",\"\",\"F\")","v":""},{"$f":"IF(OR(C1=\" \",D1=\"\"),\"\",CONCATENATE(C1,\". \",D1))","v":{"$error":"#REF!"}},{"$f":"IF(OR(ROW(C1)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C1,-1,0)<>\" \",OFFSET(C1,-1,1)<>\"\")),OFFSET(C1,-1,0)+1,\" \")","v":{"$error":"#REF!"}},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15,0,1):OFFSET(CÁLCULO!$BB$39,0,-1))),2),0)","v":0},{"$f":"IF(AND(D1=0,F1>0),\"NOME\",\n IF(AND(D1<>0,$F$14>0,F1=0),\"VALOR\",\n IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$A1=\"F\",LEN(D1)>100),\"Nome >100\",\"\")))","v":""},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Y$13))),2),0)","v":0}]
[{"$nulls":5},"AGRUPADORES DE EVENTOS",{"$nulls":8},"Grau de Sigilo\n#PUBLICO",{"$nulls":9},"Grau de Sigilo\n#PUBLICO"]
[]
[null,null,"PROPONENTE / TOMADOR",null,null,"APELIDO EMPREENDIMENTO",{"$nulls":7},"Nº OPERAÇÃO","Nº TransfereGOV","APELIDO EMPREENDIMENTO",{"$nulls":7},"Nº OPERAÇÃO","Nº TransfereGOV"]
[null,null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"},null,null,{"$f":"Import.Apelido","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$nulls":7},{"$f":"Import.CR","v":"1102126-65"},{"$f":"Import.SICONV","v":"981637"},{"$f":"Import.Apelido","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$nulls":7},{"$f":"Import.CR","v":"1102126-65"},{"$f":"Import.SICONV","v":"981637"}," "]
[null,"Automática, conforme os agrupadores Nível 2 do Orçamento","1. Selecione abaixo a forma de definição dos agrupadores de eventos:",null,null,{"$f":"IF(AUTOEVENTO=\"MANUAL\",\n  IF(COUNTIF($G$15:$G$22,\"NOME\")>0,\"Falta preencher o nome do Título do Evento nº \"&INDEX($C$15:$C$22,MATCH(\"NOME\",$G$15:$G$22,0)),\n  IF(COUNTIF($G$15:$G$22,\"VALOR\")>0,\"Falta atribuir serviços ao Evento nº \"&INDEX($C$15:$C$22,MATCH(\"VALOR\",$G$15:$G$22,0))&\". Corrigir a atribuição dos eventos na aba CÁLCULO. Ou excluir linhas dos eventos não utilizados.\",\n  IF(ROUND($F$14,2)<>ROUND(ORÇAMENTO!$X$15,2),\"O valor total dos Eventos é diferente do valor total do Orçamento. Corrigir a atribuição dos eventos na aba CÁLCULO\",\n  IF(COUNTIF($G$15:$G$22,\"Nome >100\")>0,\"O tamanho do Título do Evento no TransfereGOV é limitado a 100 caracteres. Resuma o nome do Título do Evento nº \"&INDEX($C$15:$C$22,MATCH(\"Nome >100\",$G$15:$G$22,0)),\"\")))),\"\")","v":""}]
[null,"Automática, conforme os agrupadores Nível 3 do Orçamento"]
[null,"Automática, conforme os agrupadores Nível 4 do Orçamento","Automática, conforme os agrupadores Nível 2 do Orçamento",null,null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"\",\n IF(Import.Eventos.Nível=\"\",\"◄ Selecione a forma de definição dos agrupadores de eventos\",\n IF(Import.Eventos.Nível=\"\",\"◄ Selecione a forma de definição dos agrupadores de eventos\",\"\")))","v":""}]
[null,"Definir Manualmente"]
[null,null,{"$f":"COUNTIF($C$15:$C$22,\">0\")-1","v":0}," ",{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!E$13)","v":"TRECHO 01"}," ",null,{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!H$13)","v":"TRECHO 01"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!I$13)","v":"TRECHO 02"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!J$13)","v":"TRECHO 03"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!K$13)","v":"TRECHO 04"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!L$13)","v":"TRECHO 05"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!M$13)","v":"TRECHO 06"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!N$13)","v":"TRECHO 07"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!O$13)","v":"TRECHO 08"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!P$13)","v":"TRECHO 09"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!Q$13)","v":"TRECHO 10"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!R$13)","v":"TRECHO 11"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!S$13)","v":"TRECHO 12"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!T$13)","v":"TRECHO 13"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!U$13)","v":"TRECHO 14"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!V$13)","v":"TRECHO 15"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!W$13)","v":"TRECHO 16"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!X$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!Y$13)","v":"."}]
["FILTRO",null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"Foi selecionado na aba 'MENU' o acompanhamento por BM. Não há necessidade de definição de Eventos.\",IF(AND(Import.Eventos.Nível<>\"Definir Manualmente\",Import.Eventos.Nível<>\"\"),\"Foi selecionada a forma automática de definição dos agrupadores de eventos.\",\"\"))","v":"Foi selecionada a forma automática de definição dos agrupadores de eventos."}]
["↓"]
[null,null,"Nº do Evento","Título do Evento",{"$f":"IF(NOT(ISNUMBER(OFFSET(E13,0,-1))),1,IF(OR(OFFSET(E13,0,-1)=0,OFFSET(E13,0,-1)+1>CÁLCULO.FrentesPreenchidas),0,OFFSET(E13,0,-1)+1))","v":1},"Valor Total dos Eventos (R$)",null,{"$f":"IF(NOT(ISNUMBER(OFFSET(H13,0,-1))),1,IF(OR(OFFSET(H13,0,-1)=0,OFFSET(H13,0,-1)+1>CÁLCULO.FrentesPreenchidas),0,OFFSET(H13,0,-1)+1))","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,0,0]
["F",null,null,"Total:",{"$f":"SUM(E$15:E$22)","v":0},{"$f":"SUM(F$15:F$22)","v":0},null,{"$f":"SUM(H$15:H$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(D15=\"\",\"\",\"F\")","v":""},{"$f":"IF(OR(C15=\" \",D15=\"\"),\"\",CONCATENATE(C15,\". \",D15))","v":""},{"$f":"IF(AdmLocal=\"Automática\",1,0)","v":0},{"$f":"IF(C15=1,\"Administração Local\",\"\")","v":""},{"$f":"IF($F$15=0,0,IF(E13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(E15,1,0):OFFSET(E$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($C$15=0,0,ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C15)*(ORÇAMENTO!$X$15:'ORÇAMENTO'!$X$39)),2))","v":0},null,{"$f":"IF($F$15=0,0,IF(H13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(H15,1,0):OFFSET(H$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(I13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(I15,1,0):OFFSET(I$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(J13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(J15,1,0):OFFSET(J$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(K13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(K15,1,0):OFFSET(K$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(L13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(L15,1,0):OFFSET(L$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(M13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(M15,1,0):OFFSET(M$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(N13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(N15,1,0):OFFSET(N$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(O13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(O15,1,0):OFFSET(O$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(P13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(P15,1,0):OFFSET(P$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(Q13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(Q15,1,0):OFFSET(Q$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(R13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(R15,1,0):OFFSET(R$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(S13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(S15,1,0):OFFSET(S$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(T13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(T15,1,0):OFFSET(T$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(U13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(U15,1,0):OFFSET(U$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(V13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(V15,1,0):OFFSET(V$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(W13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(W15,1,0):OFFSET(W$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(X13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(X15,1,0):OFFSET(X$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(Y13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(Y15,1,0):OFFSET(Y$22,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$22,-1,0))*$F$15,2)))","v":0}]
["",{"$f":"IF(OR(C16=\" \",D16=\"\"),\"\",CONCATENATE(C16,\". \",D16))","v":""},{"$f":"IF(OR(ROW(C16)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C16,-1,0)<>\" \",OFFSET(C16,-1,1)<>\"\")),OFFSET(C16,-1,0)+1,\" \")","v":1},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15,0,1):OFFSET(CÁLCULO!$BB$39,0,-1))),2),0)","v":0},{"$f":"IF(AND(D16=0,F16>0),\"NOME\",\n IF(AND(D16<>0,$F$14>0,F16=0),\"VALOR\",\n IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$A16=\"F\",LEN(D16)>100),\"Nome >100\",\"\")))","v":""},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C17)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C17,-1,0)<>\" \",OFFSET(C17,-1,1)<>\"\")),OFFSET(C17,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15,0,1):OFFSET(CÁLCULO!$BB$39,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C18)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C18,-1,0)<>\" \",OFFSET(C18,-1,1)<>\"\")),OFFSET(C18,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15,0,1):OFFSET(CÁLCULO!$BB$39,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C19)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C19,-1,0)<>\" \",OFFSET(C19,-1,1)<>\"\")),OFFSET(C19,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15,0,1):OFFSET(CÁLCULO!$BB$39,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C20)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C20,-1,0)<>\" \",OFFSET(C20,-1,1)<>\"\")),OFFSET(C20,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15,0,1):OFFSET(CÁLCULO!$BB$39,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C21)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C21,-1,0)<>\" \",OFFSET(C21,-1,1)<>\"\")),OFFSET(C21,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15,0,1):OFFSET(CÁLCULO!$BB$39,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$39=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AI$15:$AI$39,0,Y$13))),2),0)","v":0}]
["F"]
["F"]
["F"]
["F",null,null,{"$f":"Import.Município","v":"Dores do Turvo/MG"}]
["F",null,null,"Local",{"$nulls":7},"Responsável Técnico",{"$nulls":9},"Responsável Técnico"]
["F",{"$nulls":10},{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rodrigo Heleno Coelho"},{"$nulls":9},{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rodrigo Heleno Coelho"}]
["F",null,null,{"$f":"DADOS!$C$25","v":"2026-02-19"},{"$nulls":7},"CREA/CAU: CREA MG 383.511/D",{"$nulls":9},"CREA/CAU: CREA MG 383.511/D"]
["F",null,null,"Data",{"$nulls":7},"ART/RRT: MG20264693859",{"$nulls":9},"ART/RRT: MG20264693859"]

{"sheet":"CÁLCULO","index":6,"n_rows":47,"n_cols":91,"rows_kept":47,"merged":[[5,5,5,7],[5,16,5,17],[5,24,5,25],[5,32,5,33],[6,5,6,7],[6,16,6,17],[6,24,6,25],[6,32,6,33],[8,4,8,5],[8,6,8,7],[8,18,8,19],[8,20,8,25],[8,26,8,27],[8,28,8,33],[9,4,9,5],[9,6,9,7],[9,18,9,19],[9,20,9,25],[9,26,9,27],[9,28,9,33],[14,4,14,7]]}
[{"$nulls":12},{"$f":"SUM(OFFSET(CÁLCULO!$P$1,0,1):OFFSET(CÁLCULO!$AI$1,0,-1))","v":16},null,{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",N1=0,O12=\"\"),0,1)","v":0},".",{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",P1=0,Q12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",Q1=0,R12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",R1=0,S12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",S1=0,T12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",T1=0,U12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",U1=0,V12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",V1=0,W12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",W1=0,X12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",X1=0,Y12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",Y1=0,Z12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",Z1=0,AA12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",AA1=0,AB12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",AB1=0,AC12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",AC1=0,AD12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",AD1=0,AE12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",AE1=0,AF12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",AF1=0,AG12=\"\"),0,1)","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",AG1=0,AH12=\"\"),0,1)","v":0},null,"Preços dos serviços por frente",{"$nulls":18},"Mês do cronograma",{"$nulls":18},"Número da Medição"]
[]
[]
[]
[]
[{"$nulls":5},{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"MEMÓRIA DE CÁLCULO\",\"PLQ - PLANILHA DE LEVANTAMENTO DE QUANTIDADES\")","v":"PLQ - PLANILHA DE LEVANTAMENTO DE QUANTIDADES"},{"$nulls":10},"Grau de Sigilo",{"$nulls":7},"Grau de Sigilo",{"$nulls":7},"Grau de Sigilo"]
[{"$nulls":5},{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"\",\"Memória de Cálculo\")&\" - \"&import.recurso","v":"Memória de Cálculo - OGU"},{"$nulls":10},"#PUBLICO",{"$nulls":7},"#PUBLICO",{"$nulls":7},"#PUBLICO"]
[]
[{"$nulls":4},"APELIDO DO EMPREENDIMENTO",null,"Nº TransfereGOV",null,"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR",{"$nulls":7},"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR",{"$nulls":5},"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR"]
["AdmLocal",{"$nulls":3},{"$f":"Import.Apelido","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},null,{"$f":"Import.TransfereGOV","v":"981637"},null,{"$f":"Import.CR","v":"1102126-65"},null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"},{"$nulls":7},{"$f":"Import.CR","v":"1102126-65"},null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"},{"$nulls":5},{"$f":"Import.CR","v":"1102126-65"},null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"}]
[{"$f":"IF(AND(Import.TipoArredondamento=\"Tradicional\",AUTOEVENTO=\"Manual\"),\"Automática\",IF(CRONOPLE!$B$8=\"\",\"Sem Adm\",\"Manual\"))","v":"Manual"},{"$nulls":4},{"$f":"IF(AND(ACOMPANHAMENTO=\"PLE\",ISERROR(AUTOEVENTO)),\"Selecione a forma de definição dos agrupadores de eventos na aba EVENTOS\",\n  IF(AND(ACOMPANHAMENTO=\"PLE\",CÁLCULO.FrentesPreenchidas=0),\"Preencher os nomes das Frentes de Obra\",\n  IF(COUNTIF($J$15:$J$39,\"►E\")>0,\"Não pode haver serviços sem agrupador de eventos\",\n  IF(COUNTIF($P$11:$AI$11,\"▼\")>0,\"Não pode haver frentes de obra sem quantidades\",\n  IF(COUNTIF($P$11:$AI$11,\"Nome >100\")>0,\"Nome da frente de obra com mais de 100 caracteres\",\"\")))))","v":""},{"$nulls":7},{"$f":"IF(OR(COUNTIF($J$15:$J$39,\"►E\")>0,COUNTIF($J$15:$J$39,\"►Q\")>0),\"\",\nIF(COUNTIF($J$15:$J$39,\"►S\")>0,\"Preencha as quantidades com no máximo duas casas decimais\",\nIF(COUNTIF($P$11:$AI$11,\"▼\")>0,\"Falta preencher a frente de obra nº \" & HLOOKUP(\"▼\",$P$11:$AI$13,3,FALSE),\nIF(COUNTIF($P$11:$AI$11,\"Nome >100\")>0,\"Resuma o nome da frente de obra nº \" & HLOOKUP(\"Nome >100\",$P$11:$AI$13,3,FALSE),\"\"))))","v":""},{"$f":"IF(AND(O1=1,O15=0),\"▼\",IF(AND(O1=1,LEN(O12)>100),\"Nome >100\",\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND(Q1=1,Q15=0),\"▼\",IF(AND(Q1=1,LEN(Q12)>100),\"Nome >100\",\"\"))","v":""},"","","","","","","","","",{"$f":"IF(AND(AA1=1,AA15=0),\"▼\",IF(AND(AA1=1,LEN(AA12)>100),\"Nome >100\",\"\"))","v":""},"","","","","","",""]
[{"$f":"IF(Import.Eventos.Nível=\"Definir Manualmente\",\"Manual\",MATCH(Import.Eventos.Nível,EVENTOS!$B$6:$B$9,0)+1)","v":2},"Empty","FILTRO",{"$nulls":5},{"$f":"IF(AND(ACOMPANHAMENTO=\"PLE\",CÁLCULO.FrentesPreenchidas=0),\"\",\n  IF(COUNTIF($J$15:$J$39,\"►E\")>0,\"Falta Definir o Agrupador de Evento na linha \"&MATCH(\"►E\",$J$15:$J$39,0)+ROW($J$14),\n  IF(COUNTIF($J$15:$J$39,\"►Q\")>0,\"Falta preencher a quantidade do serviço na linha \"&MATCH(\"►Q\",$J$15:$J$39,0)+ROW($J$14),\n  IF(COUNTIF($J$15:$J$39,\"►S\")>0,\"Verifique as quantidades preenchidas na linha \"&MATCH(\"►S\",$J$15:$J$39,0)+ROW($J$14),\n  IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,COUNTIF($J$15:$J$39,\"◄\")>0),\"Falta Preencher o Memorial de Cálculo na linha \"&MATCH(\"◄\",$J$15:$J$39,0)+ROW($J$14),\"\")))))","v":""},".","Nº AGRUPADOR DE EVENTOS",".",{"$f":"IF(ACOMPANHAMENTO=\"BM\",0,MAX($M$15:$M$39))","v":6},{"$f":"IF(AND(ACOMPANHAMENTO=\"PLE\",CÁLCULO.FrentesPreenchidas=0),\"Preencher os nomes das Frentes de Obra ►\",\"FRENTES DE OBRA:\")","v":"FRENTES DE OBRA:"},null,".","TRECHO 01","TRECHO 02","TRECHO 03","TRECHO 04","TRECHO 05","TRECHO 06","TRECHO 07","TRECHO 08","TRECHO 09","TRECHO 10","TRECHO 11","TRECHO 12","TRECHO 13","TRECHO 14","TRECHO 15","TRECHO 16",null,null,".",{"$f":"IF(OFFSET($P$1,0,AJ$13)=0,0,OFFSET($P$12,0,AJ$13))","v":"TRECHO 01"},{"$f":"IF(OFFSET($P$1,0,AK$13)=0,0,OFFSET($P$12,0,AK$13))","v":"TRECHO 02"},"TRECHO 03","TRECHO 04","TRECHO 05","TRECHO 06","TRECHO 07","TRECHO 08","TRECHO 09","TRECHO 10","TRECHO 11","TRECHO 12","TRECHO 13","TRECHO 14","TRECHO 15","TRECHO 16",0,0,null,{"$f":"IF(OFFSET($P$1,0,BC$13)=0,0,OFFSET($P$12,0,BC$13))","v":"TRECHO 01"},"TRECHO 02","TRECHO 03","TRECHO 04","TRECHO 05","TRECHO 06","TRECHO 07","TRECHO 08","TRECHO 09","TRECHO 10","TRECHO 11","TRECHO 12","TRECHO 13","TRECHO 14","TRECHO 15","TRECHO 16",0,0,null,"TRECHO 01","TRECHO 02","TRECHO 03","TRECHO 04","TRECHO 05","TRECHO 06","TRECHO 07","TRECHO 08","TRECHO 09","TRECHO 10","TRECHO 11","TRECHO 12","TRECHO 13","TRECHO 14","TRECHO 15","TRECHO 16",0,0]
["AUTOEVENTO","Empty","↓","Nível","Item","Descrição","Unidade","Quantidade","Memória de Cálculo",null,"Nº",null,"# Evento","Agrupador de Eventos",{"$f":"OFFSET(O13,0,-1)+1","v":{"$error":"#VALUE!"}},null,{"$f":"OFFSET(Q13,0,-1)+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,null,{"$f":"OFFSET(AJ13,0,-1)+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$f":"IFERROR(IF(AUTOEVENTO=\"Manual\",IF(K14<>\"\",MIN(VALUE(LEFT(K14,FIND(\".\",K14)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B14>AUTOEVENTO,$B14=\"S\",$B14=0),SUBSTITUTE(OFFSET($A14,-1,0),IF($D14=\"Serviço\",\".\",\"\"),\"\"),$L14&\".\")),0)","v":"1."},{"$f":"OFFSET(ORÇAMENTO!C$15,$L14,0)","v":1},{"$f":"OFFSET(ORÇAMENTO!L$15,$L14,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L14,0)","v":"Meta"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L14,0)","v":"1."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L14,0)","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$f":"IF($D14<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L14,0))","v":""},{"$f":"IF($D14<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L14,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P14,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":0},null,{"$f":"IF(OR(B14<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H14>0,ORÇAMENTO!AC14=\"QUANT.\"),OR(K14=\"\",M14=0,N14=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC14=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H14<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q14:AI14,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H14>0,I14=\"\"),\"◄M\",\"\")))))","v":""},null,{"$f":"OFFSET(L14,-1,0)+1","v":1},{"$f":"IF($D14<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A14,\n                IF(ISERROR(MATCH($A14,$A$15:OFFSET($A14,-1,0),0)),MAX($M$15:OFFSET(M14,-1,0))+1,\n                      INDEX($M$15:OFFSET(M14,-1,0),MATCH($A14,$A$15:OFFSET($A14,-1,0),0)))))","v":""},{"$f":"IF($D14<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A14=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A14-$A$15,0)),\n                OFFSET($F$15,$A14,0)))","v":""},{"$nulls":21},{"$f":"IF(AND($D14=\"Serviço\",AJ$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AJ14)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ14)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AK$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AK14)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK14)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AL$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AL14)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL14)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AM$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AM14)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM14)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AN$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AN14)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN14)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AO$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AO14)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO14)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AP$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AP14)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP14)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AQ$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AQ14)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ14)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AR$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AR14)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR14)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AS$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AS14)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS14)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AT$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AT14)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT14)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AU$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AU14)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU14)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AV$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AV14)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV14)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AW$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AW14)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW14)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AX$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AX14)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX14)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AY$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AY14)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY14)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AZ$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AZ14)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ14)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",BA$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(BA14)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P14,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA14)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BG$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BH$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BI$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BJ$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BK$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BL$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BM$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BN$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BO$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BP$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BQ$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BR$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BS$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,BT$13)))","v":0},null,{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BV$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BW$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BX$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BY$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BZ$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CA$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CB$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CC$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CD$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CE$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CF$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CG$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CH$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CI$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CJ$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CK$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CL$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,CM$13)))","v":0}]
[{"$f":"IF(AdmLocal=\"Automática\",1,0)","v":0},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B15)-ROW(B$15),0)","v":"L"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C15)-ROW(C$15),0)","v":"F"},{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"Import.DescLote","v":"Pavimentação de vias urbanas no município de Dores do Turvo"},{"$nulls":6},0,0,"TOTAL FINANC. POR FRENTE (R$):",{"$f":"OFFSET($AI$15,0,O$13)","v":{"$error":"#VALUE!"}},null,{"$f":"OFFSET($AI$15,0,Q$13)","v":{"v":62087.86,"d":"62,087.86"}},{"v":48920.5,"d":"48,920.50"},{"v":29863.980000000003,"d":"29,863.98"},{"v":34977.700000000004,"d":"34,977.70"},{"v":62914.24,"d":"62,914.24"},{"v":56818.14,"d":"56,818.14"},{"v":38008.77,"d":"38,008.77"},{"v":25452.450000000004,"d":"25,452.45"},{"v":17704.840000000004,"d":"17,704.84"},{"v":49796.97,"d":"49,796.97"},{"$f":"OFFSET($AI$15,0,AA$13)","v":{"v":103364.16,"d":"103,364.16"}},{"v":24466.92,"d":"24,466.92"},{"v":22180.62,"d":"22,180.62"},{"v":56317.81,"d":"56,317.81"},{"v":63604,"d":"63,604.00"},{"v":62071.11,"d":"62,071.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"ROUND(SUM(OFFSET(AJ$15,1,0):AJ$39),2)","v":{"v":62087.86,"d":"62,087.86"}},{"$f":"SUM(OFFSET(AK$15,1,0):AK$39)","v":{"v":48920.5,"d":"48,920.50"}},{"$f":"SUM(OFFSET(AL$15,1,0):AL$39)","v":{"v":29863.980000000003,"d":"29,863.98"}},{"$f":"SUM(OFFSET(AM$15,1,0):AM$39)","v":{"v":34977.700000000004,"d":"34,977.70"}},{"$f":"SUM(OFFSET(AN$15,1,0):AN$39)","v":{"v":62914.24,"d":"62,914.24"}},{"$f":"SUM(OFFSET(AO$15,1,0):AO$39)","v":{"v":56818.14,"d":"56,818.14"}},{"$f":"SUM(OFFSET(AP$15,1,0):AP$39)","v":{"v":38008.77,"d":"38,008.77"}},{"$f":"SUM(OFFSET(AQ$15,1,0):AQ$39)","v":{"v":25452.450000000004,"d":"25,452.45"}},{"$f":"SUM(OFFSET(AR$15,1,0):AR$39)","v":{"v":17704.840000000004,"d":"17,704.84"}},{"$f":"SUM(OFFSET(AS$15,1,0):AS$39)","v":{"v":49796.97,"d":"49,796.97"}},{"$f":"SUM(OFFSET(AT$15,1,0):AT$39)","v":{"v":103364.16,"d":"103,364.16"}},{"$f":"SUM(OFFSET(AU$15,1,0):AU$39)","v":{"v":24466.92,"d":"24,466.92"}},{"$f":"SUM(OFFSET(AV$15,1,0):AV$39)","v":{"v":22180.62,"d":"22,180.62"}},{"$f":"SUM(OFFSET(AW$15,1,0):AW$39)","v":{"v":56317.81,"d":"56,317.81"}},{"$f":"SUM(OFFSET(AX$15,1,0):AX$39)","v":{"v":63604,"d":"63,604.00"}},{"$f":"SUM(OFFSET(AY$15,1,0):AY$39)","v":{"v":62071.11,"d":"62,071.11"}},{"$f":"SUM(OFFSET(AZ$15,1,0):AZ$39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(OFFSET(BA$15,1,0):BA$39)","v":{"v":0,"d":"0.00"}},null,{"$f":"10^12","v":1000000000000},{"$f":"10^12","v":1000000000000},1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,null,{"$f":"10^12","v":1000000000000},1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000]
[{"$f":"IFERROR(IF(AUTOEVENTO=\"Manual\",IF(K16<>\"\",MIN(VALUE(LEFT(K16,FIND(\".\",K16)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B16>AUTOEVENTO,$B16=\"S\",$B16=0),SUBSTITUTE(OFFSET($A16,-1,0),IF($D16=\"Serviço\",\".\",\"\"),\"\"),$L16&\".\")),0)","v":"1."},{"$f":"OFFSET(ORÇAMENTO!C$15,$L16,0)","v":1},{"$f":"OFFSET(ORÇAMENTO!L$15,$L16,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L16,0)","v":"Meta"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L16,0)","v":"1."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L16,0)","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$f":"IF($D16<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L16,0))","v":""},{"$f":"IF($D16<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L16,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P16,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":0},null,{"$f":"IF(OR(B16<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H16>0,ORÇAMENTO!AC16=\"QUANT.\"),OR(K16=\"\",M16=0,N16=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC16=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H16<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q16:AI16,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H16>0,I16=\"\"),\"◄M\",\"\")))))","v":""},null,{"$f":"OFFSET(L16,-1,0)+1","v":1},{"$f":"IF($D16<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A16,\n                IF(ISERROR(MATCH($A16,$A$15:OFFSET($A16,-1,0),0)),MAX($M$15:OFFSET(M16,-1,0))+1,\n                      INDEX($M$15:OFFSET(M16,-1,0),MATCH($A16,$A$15:OFFSET($A16,-1,0),0)))))","v":""},{"$f":"IF($D16<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A16=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A16-$A$15,0)),\n                OFFSET($F$15,$A16,0)))","v":""},{"$nulls":21},{"$f":"IF(AND($D16=\"Serviço\",AJ$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AJ16)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ16)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AK$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AK16)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK16)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AL$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AL16)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL16)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AM$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AM16)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM16)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AN$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AN16)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN16)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AO$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AO16)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO16)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AP$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AP16)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP16)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AQ$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AQ16)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ16)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AR$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AR16)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR16)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AS$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AS16)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS16)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AT$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AT16)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT16)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AU$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AU16)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU16)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AV$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AV16)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV16)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AW$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AW16)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW16)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AX$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AX16)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX16)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AY$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AY16)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY16)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AZ$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AZ16)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ16)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",BA$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(BA16)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P16,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA16)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BG$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BH$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BI$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BJ$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BK$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BL$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BM$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BN$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BO$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BP$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BQ$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BR$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BS$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,BT$13)))","v":0},null,{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BV$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BW$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BX$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BY$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BZ$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CA$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CB$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CC$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CD$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CE$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CF$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CG$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CH$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CI$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CJ$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CK$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CL$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,CM$13)))","v":0}]
["2.",{"$f":"OFFSET(ORÇAMENTO!C$15,$L17,0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,$L17,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L17,0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L17,0)","v":"1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L17,0)","v":"Serviços Preliminares"},{"$f":"IF($D17<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L17,0))","v":""},{"$f":"IF($D17<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L17,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P17,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":0},null,{"$f":"IF(OR(B17<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H17>0,ORÇAMENTO!AC17=\"QUANT.\"),OR(K17=\"\",M17=0,N17=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC17=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H17<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q17:AI17,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H17>0,I17=\"\"),\"◄M\",\"\")))))","v":""},null,2,{"$f":"IF($D17<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A17,\n                IF(ISERROR(MATCH($A17,$A$15:OFFSET($A17,-1,0),0)),MAX($M$15:OFFSET(M17,-1,0))+1,\n                      INDEX($M$15:OFFSET(M17,-1,0),MATCH($A17,$A$15:OFFSET($A17,-1,0),0)))))","v":""},{"$f":"IF($D17<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A17=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A17-$A$15,0)),\n                OFFSET($F$15,$A17,0)))","v":""},{"$nulls":21},{"$f":"IF(AND($D17=\"Serviço\",AJ$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AJ17)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ17)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AK$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AK17)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK17)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AL$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AL17)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL17)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AM$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AM17)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM17)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AN$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AN17)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN17)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AO$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AO17)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO17)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AP$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AP17)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP17)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AQ$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AQ17)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ17)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AR$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AR17)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR17)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AS$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AS17)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS17)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AT$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AT17)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT17)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AU$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AU17)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU17)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AV$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AV17)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV17)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AW$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AW17)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW17)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AX$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AX17)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX17)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AY$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AY17)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY17)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AZ$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AZ17)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ17)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",BA$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(BA17)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P17,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA17)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BG$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BH$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BI$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BJ$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BK$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BL$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BM$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BN$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BO$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BP$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BQ$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BR$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BS$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,BT$13)))","v":0},null,{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BV$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BW$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BX$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BY$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BZ$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CA$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CB$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CC$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CD$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CE$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CF$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CG$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CH$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CI$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CJ$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CK$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CL$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,CM$13)))","v":0}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,$L18,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L18,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L18,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L18,0)","v":"1.1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L18,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D18<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L18,0))","v":"-"},{"$f":"IF($D18<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L18,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P18,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":{"v":4,"d":"4.00"}},"Período de execução da obra;",{"$f":"IF(OR(B18<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H18>0,ORÇAMENTO!AC18=\"QUANT.\"),OR(K18=\"\",M18=0,N18=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC18=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H18<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q18:AI18,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H18>0,I18=\"\"),\"◄M\",\"\")))))","v":""},null,3,{"$f":"IF($D18<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A18,\n                IF(ISERROR(MATCH($A18,$A$15:OFFSET($A18,-1,0),0)),MAX($M$15:OFFSET(M18,-1,0))+1,\n                      INDEX($M$15:OFFSET(M18,-1,0),MATCH($A18,$A$15:OFFSET($A18,-1,0),0)))))","v":1},{"$f":"IF($D18<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A18=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A18-$A$15,0)),\n                OFFSET($F$15,$A18,0)))","v":"Serviços Preliminares"},null,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":1,"d":"1.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$nulls":3},{"v":1,"d":"1.00"},{"$nulls":3},{"$f":"IF(AND($D18=\"Serviço\",AJ$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AJ18)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ18)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1371.77,"d":"1,371.77"}},{"$f":"IF(AND($D18=\"Serviço\",AK$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AK18)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK18)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AL$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AL18)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL18)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AM$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AM18)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM18)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AN$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AN18)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN18)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AO$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AO18)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO18)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AP$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AP18)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP18)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1371.77,"d":"1,371.77"}},{"$f":"IF(AND($D18=\"Serviço\",AQ$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AQ18)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ18)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AR$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AR18)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR18)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AS$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AS18)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS18)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AT$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AT18)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT18)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AU$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AU18)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU18)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1371.77,"d":"1,371.77"}},{"$f":"IF(AND($D18=\"Serviço\",AV$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AV18)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV18)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AW$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AW18)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW18)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AX$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AX18)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX18)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AY$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AY18)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY18)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1371.77,"d":"1,371.77"}},{"$f":"IF(AND($D18=\"Serviço\",AZ$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AZ18)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ18)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",BA$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(BA18)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P18,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA18)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BC$13)))","v":1},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BE$13)))","v":2},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BG$13)))","v":3},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BH$13)))","v":4},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BI$13)))","v":2},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BJ$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BK$13)))","v":6},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BL$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BM$13)))","v":7},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BN$13)))","v":3},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BO$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BP$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BQ$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,CM$13)))","v":1000000000000}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,$L19,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L19,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L19,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L19,0)","v":"1.1.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L19,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D19<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L19,0))","v":"-"},{"$f":"IF($D19<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L19,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P19,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":2.88},"Dimensões da placa da obra: 1,2m x 2,4m = 2,88m²;",{"$f":"IF(OR(B19<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H19>0,ORÇAMENTO!AC19=\"QUANT.\"),OR(K19=\"\",M19=0,N19=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC19=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H19<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q19:AI19,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H19>0,I19=\"\"),\"◄M\",\"\")))))","v":""},null,4,{"$f":"IF($D19<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A19,\n                IF(ISERROR(MATCH($A19,$A$15:OFFSET($A19,-1,0),0)),MAX($M$15:OFFSET(M19,-1,0))+1,\n                      INDEX($M$15:OFFSET(M19,-1,0),MATCH($A19,$A$15:OFFSET($A19,-1,0),0)))))","v":1},{"$f":"IF($D19<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A19=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A19-$A$15,0)),\n                OFFSET($F$15,$A19,0)))","v":"Serviços Preliminares"},null,null,2.88,{"$nulls":18},{"$f":"IF(AND($D19=\"Serviço\",AJ$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AJ19)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ19)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1255.71,"d":"1,255.71"}},{"$f":"IF(AND($D19=\"Serviço\",AK$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AK19)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK19)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AL$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AL19)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL19)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AM$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AM19)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM19)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AN$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AN19)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN19)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AO$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AO19)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO19)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AP$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AP19)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP19)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AQ$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AQ19)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ19)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AR$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AR19)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR19)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AS$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AS19)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS19)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AT$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AT19)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT19)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AU$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AU19)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU19)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AV$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AV19)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV19)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AW$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AW19)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW19)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AX$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AX19)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX19)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AY$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AY19)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY19)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AZ$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AZ19)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ19)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",BA$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(BA19)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P19,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA19)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BC$13)))","v":1},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BE$13)))","v":2},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BG$13)))","v":3},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BH$13)))","v":4},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BI$13)))","v":2},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BJ$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BK$13)))","v":6},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BL$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BM$13)))","v":7},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BN$13)))","v":3},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BO$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BP$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BQ$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,CM$13)))","v":1000000000000}]
["5.",{"$f":"OFFSET(ORÇAMENTO!C$15,$L20,0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,$L20,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L20,0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L20,0)","v":"1.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L20,0)","v":"Pavimentação Asfáltica"},{"$f":"IF($D20<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L20,0))","v":""},{"$f":"IF($D20<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L20,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P20,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":0},null,{"$f":"IF(OR(B20<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H20>0,ORÇAMENTO!AC20=\"QUANT.\"),OR(K20=\"\",M20=0,N20=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC20=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H20<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q20:AI20,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H20>0,I20=\"\"),\"◄M\",\"\")))))","v":""},null,5,{"$f":"IF($D20<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A20,\n                IF(ISERROR(MATCH($A20,$A$15:OFFSET($A20,-1,0),0)),MAX($M$15:OFFSET(M20,-1,0))+1,\n                      INDEX($M$15:OFFSET(M20,-1,0),MATCH($A20,$A$15:OFFSET($A20,-1,0),0)))))","v":""},{"$f":"IF($D20<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A20=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A20-$A$15,0)),\n                OFFSET($F$15,$A20,0)))","v":""},{"$nulls":21},{"$f":"IF(AND($D20=\"Serviço\",AJ$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AJ20)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ20)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AK$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AK20)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK20)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AL$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AL20)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL20)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AM$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AM20)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM20)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AN$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AN20)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN20)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AO$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AO20)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO20)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AP$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AP20)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP20)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AQ$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AQ20)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ20)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AR$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AR20)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR20)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AS$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AS20)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS20)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AT$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AT20)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT20)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AU$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AU20)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU20)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AV$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AV20)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV20)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AW$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AW20)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW20)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AX$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AX20)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX20)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AY$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AY20)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY20)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AZ$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AZ20)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ20)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",BA$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(BA20)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P20,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA20)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BG$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BH$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BI$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BJ$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BK$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BL$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BM$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BN$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BO$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BP$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BQ$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BR$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BS$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,BT$13)))","v":0},null,{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BV$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BW$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BX$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BY$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BZ$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CA$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CB$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CC$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CD$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CE$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CF$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CG$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CH$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CI$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CJ$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CK$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CL$13)))","v":0},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,CM$13)))","v":0}]
["5",{"$f":"OFFSET(ORÇAMENTO!C$15,$L21,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L21,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L21,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L21,0)","v":"1.2.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L21,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D21<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L21,0))","v":"-"},{"$f":"IF($D21<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L21,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P21,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":{"v":2726.8399999999997,"d":"2,726.84"}},"Metragem quadrada da área do projeto onde será executado o serviço de emulsão asfáltica, comprimento da via x largura da via = 1901,22m²;",{"$f":"IF(OR(B21<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H21>0,ORÇAMENTO!AC21=\"QUANT.\"),OR(K21=\"\",M21=0,N21=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC21=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H21<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q21:AI21,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H21>0,I21=\"\"),\"◄M\",\"\")))))","v":""},null,6,{"$f":"IF($D21<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A21,\n                IF(ISERROR(MATCH($A21,$A$15:OFFSET($A21,-1,0),0)),MAX($M$15:OFFSET(M21,-1,0))+1,\n                      INDEX($M$15:OFFSET(M21,-1,0),MATCH($A21,$A$15:OFFSET($A21,-1,0),0)))))","v":2},{"$f":"IF($D21<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A21=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A21-$A$15,0)),\n                OFFSET($F$15,$A21,0)))","v":"Pavimentação Asfáltica"},null,null,191.93,{"v":194.5,"d":"194.50"},108.72,112.03,{"v":229.9,"d":"229.90"},208.58,125.25,92.83,64.56,167.18,366.99,{"v":70,"d":"70.00"},80.36,223.41,252.35,238.25,{"$nulls":3},{"$f":"IF(AND($D21=\"Serviço\",AJ$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AJ21)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ21)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":9700.14,"d":"9,700.14"}},{"$f":"IF(AND($D21=\"Serviço\",AK$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AK21)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK21)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":9830.03,"d":"9,830.03"}},{"$f":"IF(AND($D21=\"Serviço\",AL$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AL21)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL21)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":5494.71,"d":"5,494.71"}},{"$f":"IF(AND($D21=\"Serviço\",AM$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AM21)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM21)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":5662,"d":"5,662.00"}},{"$f":"IF(AND($D21=\"Serviço\",AN$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AN21)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN21)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":11619.15,"d":"11,619.15"}},{"$f":"IF(AND($D21=\"Serviço\",AO$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AO21)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO21)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":10541.63,"d":"10,541.63"}},{"$f":"IF(AND($D21=\"Serviço\",AP$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AP21)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP21)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":6330.14,"d":"6,330.14"}},{"$f":"IF(AND($D21=\"Serviço\",AQ$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AQ21)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ21)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4691.63,"d":"4,691.63"}},{"$f":"IF(AND($D21=\"Serviço\",AR$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AR21)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR21)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3262.86,"d":"3,262.86"}},{"$f":"IF(AND($D21=\"Serviço\",AS$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AS21)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS21)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":8449.28,"d":"8,449.28"}},{"$f":"IF(AND($D21=\"Serviço\",AT$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AT21)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT21)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":18547.67,"d":"18,547.67"}},{"$f":"IF(AND($D21=\"Serviço\",AU$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AU21)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU21)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3537.8,"d":"3,537.80"}},{"$f":"IF(AND($D21=\"Serviço\",AV$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AV21)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV21)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4061.39,"d":"4,061.39"}},{"$f":"IF(AND($D21=\"Serviço\",AW$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AW21)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW21)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":11291.14,"d":"11,291.14"}},{"$f":"IF(AND($D21=\"Serviço\",AX$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AX21)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX21)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":12753.77,"d":"12,753.77"}},{"$f":"IF(AND($D21=\"Serviço\",AY$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AY21)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY21)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":12041.16,"d":"12,041.16"}},{"$f":"IF(AND($D21=\"Serviço\",AZ$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AZ21)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ21)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",BA$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(BA21)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P21,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA21)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BC$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BD$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BE$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BF$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BG$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BH$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BI$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BJ$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BK$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BL$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BM$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BN$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BO$13)))","v":2},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BP$13)))","v":2},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BQ$13)))","v":2},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BR$13)))","v":2},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,CM$13)))","v":1000000000000}]
["5",{"$f":"OFFSET(ORÇAMENTO!C$15,$L22,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L22,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L22,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L22,0)","v":"1.2.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L22,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D22<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L22,0))","v":"-"},{"$f":"IF($D22<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L22,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P22,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":{"v":196.29999999999995,"d":"196.30"}},"Metragem quadrada da área do projeto onde será executado o serviço de CBUQ x 0,03m de espessura x 2,40 de densidade do asfalto = 136,89T;",{"$f":"IF(OR(B22<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H22>0,ORÇAMENTO!AC22=\"QUANT.\"),OR(K22=\"\",M22=0,N22=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC22=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H22<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q22:AI22,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H22>0,I22=\"\"),\"◄M\",\"\")))))","v":""},null,7,{"$f":"IF($D22<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A22,\n                IF(ISERROR(MATCH($A22,$A$15:OFFSET($A22,-1,0),0)),MAX($M$15:OFFSET(M22,-1,0))+1,\n                      INDEX($M$15:OFFSET(M22,-1,0),MATCH($A22,$A$15:OFFSET($A22,-1,0),0)))))","v":2},{"$f":"IF($D22<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A22=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A22-$A$15,0)),\n                OFFSET($F$15,$A22,0)))","v":"Pavimentação Asfáltica"},null,null,13.81,{"v":14,"d":"14.00"},7.83,8.07,16.55,15.02,9.02,6.68,4.65,12.04,26.42,5.04,5.78,16.08,18.16,17.15,{"$nulls":3},{"$f":"IF(AND($D22=\"Serviço\",AJ$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AJ22)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ22)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":11646.25,"d":"11,646.25"}},{"$f":"IF(AND($D22=\"Serviço\",AK$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AK22)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK22)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":11806.48,"d":"11,806.48"}},{"$f":"IF(AND($D22=\"Serviço\",AL$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AL22)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL22)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":6603.2,"d":"6,603.20"}},{"$f":"IF(AND($D22=\"Serviço\",AM$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AM22)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM22)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":6805.59,"d":"6,805.59"}},{"$f":"IF(AND($D22=\"Serviço\",AN$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AN22)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN22)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":13956.95,"d":"13,956.95"}},{"$f":"IF(AND($D22=\"Serviço\",AO$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AO22)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO22)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":12666.67,"d":"12,666.67"}},{"$f":"IF(AND($D22=\"Serviço\",AP$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AP22)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP22)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":7606.75,"d":"7,606.75"}},{"$f":"IF(AND($D22=\"Serviço\",AQ$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AQ22)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ22)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":5633.38,"d":"5,633.38"}},{"$f":"IF(AND($D22=\"Serviço\",AR$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AR22)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR22)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3921.44,"d":"3,921.44"}},{"$f":"IF(AND($D22=\"Serviço\",AS$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AS22)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS22)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":10153.57,"d":"10,153.57"}},{"$f":"IF(AND($D22=\"Serviço\",AT$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AT22)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT22)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":22280.51,"d":"22,280.51"}},{"$f":"IF(AND($D22=\"Serviço\",AU$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AU22)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU22)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4250.33,"d":"4,250.33"}},{"$f":"IF(AND($D22=\"Serviço\",AV$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AV22)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV22)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4874.39,"d":"4,874.39"}},{"$f":"IF(AND($D22=\"Serviço\",AW$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AW22)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW22)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":13560.59,"d":"13,560.59"}},{"$f":"IF(AND($D22=\"Serviço\",AX$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AX22)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX22)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":15314.69,"d":"15,314.69"}},{"$f":"IF(AND($D22=\"Serviço\",AY$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AY22)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY22)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":14462.94,"d":"14,462.94"}},{"$f":"IF(AND($D22=\"Serviço\",AZ$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AZ22)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ22)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",BA$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(BA22)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P22,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA22)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BC$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BD$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BE$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BF$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BG$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BH$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BI$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BJ$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BK$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BL$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BM$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BN$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BO$13)))","v":2},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BP$13)))","v":2},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BQ$13)))","v":2},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BR$13)))","v":2},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,CM$13)))","v":1000000000000}]
["5",{"$f":"OFFSET(ORÇAMENTO!C$15,$L23,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L23,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L23,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L23,0)","v":"1.2.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L23,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D23<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L23,0))","v":"-"},{"$f":"IF($D23<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L23,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P23,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":81.79},"Metragem quadrada da área do projeto onde será executado a camada de rolamento x espessura = 1901,22 x 0,03 = 57,04m³;",{"$f":"IF(OR(B23<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H23>0,ORÇAMENTO!AC23=\"QUANT.\"),OR(K23=\"\",M23=0,N23=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC23=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H23<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q23:AI23,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H23>0,I23=\"\"),\"◄M\",\"\")))))","v":""},null,8,{"$f":"IF($D23<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A23,\n                IF(ISERROR(MATCH($A23,$A$15:OFFSET($A23,-1,0),0)),MAX($M$15:OFFSET(M23,-1,0))+1,\n                      INDEX($M$15:OFFSET(M23,-1,0),MATCH($A23,$A$15:OFFSET($A23,-1,0),0)))))","v":2},{"$f":"IF($D23<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A23=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A23-$A$15,0)),\n                OFFSET($F$15,$A23,0)))","v":"Pavimentação Asfáltica"},null,null,5.75,5.84,3.26,3.36,{"v":6.9,"d":"6.90"},6.26,3.76,2.78,1.94,5.02,{"v":11,"d":"11.00"},{"v":2.1,"d":"2.10"},2.41,{"v":6.7,"d":"6.70"},7.57,7.14,{"$nulls":3},{"$f":"IF(AND($D23=\"Serviço\",AJ$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AJ23)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ23)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":13427.06,"d":"13,427.06"}},{"$f":"IF(AND($D23=\"Serviço\",AK$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AK23)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK23)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":13637.22,"d":"13,637.22"}},{"$f":"IF(AND($D23=\"Serviço\",AL$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AL23)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL23)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":7612.56,"d":"7,612.56"}},{"$f":"IF(AND($D23=\"Serviço\",AM$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AM23)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM23)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":7846.07,"d":"7,846.07"}},{"$f":"IF(AND($D23=\"Serviço\",AN$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AN23)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN23)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":16112.47,"d":"16,112.47"}},{"$f":"IF(AND($D23=\"Serviço\",AO$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AO23)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO23)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":14617.98,"d":"14,617.98"}},{"$f":"IF(AND($D23=\"Serviço\",AP$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AP23)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP23)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":8780.13,"d":"8,780.13"}},{"$f":"IF(AND($D23=\"Serviço\",AQ$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AQ23)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ23)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":6491.69,"d":"6,491.69"}},{"$f":"IF(AND($D23=\"Serviço\",AR$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AR23)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR23)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4530.17,"d":"4,530.17"}},{"$f":"IF(AND($D23=\"Serviço\",AS$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AS23)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS23)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":11722.4,"d":"11,722.40"}},{"$f":"IF(AND($D23=\"Serviço\",AT$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AT23)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT23)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":25686.54,"d":"25,686.54"}},{"$f":"IF(AND($D23=\"Serviço\",AU$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AU23)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU23)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4903.79,"d":"4,903.79"}},{"$f":"IF(AND($D23=\"Serviço\",AV$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AV23)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV23)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":5627.69,"d":"5,627.69"}},{"$f":"IF(AND($D23=\"Serviço\",AW$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AW23)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW23)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":15645.44,"d":"15,645.44"}},{"$f":"IF(AND($D23=\"Serviço\",AX$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AX23)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX23)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":17677.01,"d":"17,677.01"}},{"$f":"IF(AND($D23=\"Serviço\",AY$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AY23)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY23)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":16672.9,"d":"16,672.90"}},{"$f":"IF(AND($D23=\"Serviço\",AZ$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AZ23)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ23)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",BA$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(BA23)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P23,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA23)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BC$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BD$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BE$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BF$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BG$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BH$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BI$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BJ$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BK$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BL$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BM$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BN$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BO$13)))","v":2},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BP$13)))","v":2},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BQ$13)))","v":2},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BR$13)))","v":2},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,CM$13)))","v":1000000000000}]
[{"$f":"IFERROR(IF(AUTOEVENTO=\"Manual\",IF(K24<>\"\",MIN(VALUE(LEFT(K24,FIND(\".\",K24)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B24>AUTOEVENTO,$B24=\"S\",$B24=0),SUBSTITUTE(OFFSET($A24,-1,0),IF($D24=\"Serviço\",\".\",\"\"),\"\"),$L24&\".\")),0)","v":"5"},{"$f":"OFFSET(ORÇAMENTO!C$15,$L24,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L24,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L24,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L24,0)","v":"1.2.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L24,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D24<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L24,0))","v":"-"},{"$f":"IF($D24<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L24,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P24,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":{"v":45526.509999999995,"d":"45,526.51"}},"Quantidade de material (concreto asfáltico + concreto betuminoso): 136,89T + (57,04m³ x 2,40) = 273,79 T x 119 km de distância da Empav de JF = 32.579,31 TxKM;",{"$f":"IF(OR(B24<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H24>0,ORÇAMENTO!AC24=\"QUANT.\"),OR(K24=\"\",M24=0,N24=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC24=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H24<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q24:AI24,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H24>0,I24=\"\"),\"◄M\",\"\")))))","v":""},null,{"$f":"OFFSET(L24,-1,0)+1","v":9},{"$f":"IF($D24<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A24,\n                IF(ISERROR(MATCH($A24,$A$15:OFFSET($A24,-1,0),0)),MAX($M$15:OFFSET(M24,-1,0))+1,\n                      INDEX($M$15:OFFSET(M24,-1,0),MATCH($A24,$A$15:OFFSET($A24,-1,0),0)))))","v":2},{"$f":"IF($D24<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A24=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A24-$A$15,0)),\n                OFFSET($F$15,$A24,0)))","v":"Pavimentação Asfáltica"},null,null,{"v":3284.4,"d":"3,284.40"},{"v":3332.95,"d":"3,332.95"},{"v":1863.03,"d":"1,863.03"},{"v":1919.75,"d":"1,919.75"},{"v":3939.57,"d":"3,939.57"},{"v":3574.23,"d":"3,574.23"},{"v":2146.28,"d":"2,146.28"},{"v":1590.73,"d":"1,590.73"},{"v":1106.3,"d":"1,106.30"},{"v":2864.8,"d":"2,864.80"},{"v":6288.74,"d":"6,288.74"},{"v":1199.52,"d":"1,199.52"},{"v":1376.11,"d":"1,376.11"},{"v":3827.04,"d":"3,827.04"},{"v":4323.03,"d":"4,323.03"},{"v":2890.03,"d":"2,890.03"},{"$nulls":3},{"$f":"IF(AND($D24=\"Serviço\",AJ$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AJ24)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ24)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":6765.86,"d":"6,765.86"}},{"$f":"IF(AND($D24=\"Serviço\",AK$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AK24)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK24)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":6865.88,"d":"6,865.88"}},{"$f":"IF(AND($D24=\"Serviço\",AL$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AL24)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL24)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3837.84,"d":"3,837.84"}},{"$f":"IF(AND($D24=\"Serviço\",AM$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AM24)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM24)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3954.69,"d":"3,954.69"}},{"$f":"IF(AND($D24=\"Serviço\",AN$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AN24)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN24)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":8115.51,"d":"8,115.51"}},{"$f":"IF(AND($D24=\"Serviço\",AO$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AO24)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO24)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":7362.91,"d":"7,362.91"}},{"$f":"IF(AND($D24=\"Serviço\",AP$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AP24)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP24)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4421.34,"d":"4,421.34"}},{"$f":"IF(AND($D24=\"Serviço\",AQ$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AQ24)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ24)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3276.9,"d":"3,276.90"}},{"$f":"IF(AND($D24=\"Serviço\",AR$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AR24)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR24)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2278.98,"d":"2,278.98"}},{"$f":"IF(AND($D24=\"Serviço\",AS$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AS24)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS24)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":5901.49,"d":"5,901.49"}},{"$f":"IF(AND($D24=\"Serviço\",AT$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AT24)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT24)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":12954.8,"d":"12,954.80"}},{"$f":"IF(AND($D24=\"Serviço\",AU$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AU24)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU24)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2471.01,"d":"2,471.01"}},{"$f":"IF(AND($D24=\"Serviço\",AV$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AV24)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV24)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2834.79,"d":"2,834.79"}},{"$f":"IF(AND($D24=\"Serviço\",AW$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AW24)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW24)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":7883.7,"d":"7,883.70"}},{"$f":"IF(AND($D24=\"Serviço\",AX$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AX24)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX24)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":8905.44,"d":"8,905.44"}},{"$f":"IF(AND($D24=\"Serviço\",AY$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AY24)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY24)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":5953.46,"d":"5,953.46"}},{"$f":"IF(AND($D24=\"Serviço\",AZ$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AZ24)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ24)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",BA$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(BA24)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P24,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA24)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BC$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BD$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BE$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BF$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BG$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BH$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BI$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BJ$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BK$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BL$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BM$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BN$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BO$13)))","v":2},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BP$13)))","v":2},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BQ$13)))","v":2},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BR$13)))","v":2},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,CM$13)))","v":1000000000000}]
["5",{"$f":"OFFSET(ORÇAMENTO!C$15,$L25,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L25,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L25,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L25,0)","v":"1.2.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L25,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D25<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L25,0))","v":"-"},{"$f":"IF($D25<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L25,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P25,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":808.14},"Comprimento dos trechos x dois lados da via = 583,72m;",{"$f":"IF(OR(B25<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H25>0,ORÇAMENTO!AC25=\"QUANT.\"),OR(K25=\"\",M25=0,N25=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC25=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H25<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q25:AI25,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H25>0,I25=\"\"),\"◄M\",\"\")))))","v":""},null,10,{"$f":"IF($D25<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A25,\n                IF(ISERROR(MATCH($A25,$A$15:OFFSET($A25,-1,0),0)),MAX($M$15:OFFSET(M25,-1,0))+1,\n                      INDEX($M$15:OFFSET(M25,-1,0),MATCH($A25,$A$15:OFFSET($A25,-1,0),0)))))","v":2},{"$f":"IF($D25<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A25=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A25-$A$15,0)),\n                OFFSET($F$15,$A25,0)))","v":"Pavimentação Asfáltica"},null,null,61.42,{"$f":"29.74*2","v":59.48},{"$f":"17.23*2","v":34.46},{"$f":"18.07*2","v":36.14},{"$f":"35.7*2","v":{"v":71.4,"d":"71.40"}},{"$f":"31.7*2","v":{"v":63.4,"d":"63.40"}},{"$f":"19.3*2","v":{"v":38.6,"d":"38.60"}},{"$f":"14.62*2","v":29.24},{"$f":"10.12*2","v":20.24},{"$f":"25.84*2","v":51.68},{"$f":"53.97*2","v":107.94},{"$f":"9.86*2","v":19.72},22.14,{"v":60.3,"d":"60.30"},68.02,63.96,{"$nulls":3},{"$f":"IF(AND($D25=\"Serviço\",AJ$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AJ25)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ25)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4101.63,"d":"4,101.63"}},{"$f":"IF(AND($D25=\"Serviço\",AK$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AK25)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK25)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3972.07,"d":"3,972.07"}},{"$f":"IF(AND($D25=\"Serviço\",AL$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AL25)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL25)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2301.24,"d":"2,301.24"}},{"$f":"IF(AND($D25=\"Serviço\",AM$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AM25)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM25)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2413.43,"d":"2,413.43"}},{"$f":"IF(AND($D25=\"Serviço\",AN$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AN25)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN25)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4768.09,"d":"4,768.09"}},{"$f":"IF(AND($D25=\"Serviço\",AO$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AO25)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO25)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4233.85,"d":"4,233.85"}},{"$f":"IF(AND($D25=\"Serviço\",AP$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AP25)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP25)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2577.71,"d":"2,577.71"}},{"$f":"IF(AND($D25=\"Serviço\",AQ$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AQ25)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ25)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1952.65,"d":"1,952.65"}},{"$f":"IF(AND($D25=\"Serviço\",AR$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AR25)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR25)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1351.63,"d":"1,351.63"}},{"$f":"IF(AND($D25=\"Serviço\",AS$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AS25)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS25)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3451.19,"d":"3,451.19"}},{"$f":"IF(AND($D25=\"Serviço\",AT$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AT25)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT25)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":7208.23,"d":"7,208.23"}},{"$f":"IF(AND($D25=\"Serviço\",AU$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AU25)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU25)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1316.9,"d":"1,316.90"}},{"$f":"IF(AND($D25=\"Serviço\",AV$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AV25)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV25)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1478.51,"d":"1,478.51"}},{"$f":"IF(AND($D25=\"Serviço\",AW$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AW25)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW25)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4026.83,"d":"4,026.83"}},{"$f":"IF(AND($D25=\"Serviço\",AX$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AX25)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX25)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4542.38,"d":"4,542.38"}},{"$f":"IF(AND($D25=\"Serviço\",AY$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AY25)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY25)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":4271.25,"d":"4,271.25"}},{"$f":"IF(AND($D25=\"Serviço\",AZ$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AZ25)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ25)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",BA$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(BA25)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P25,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA25)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BC$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BD$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BE$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BF$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BG$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BH$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BI$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BJ$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BK$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BL$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BM$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BN$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BO$13)))","v":2},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BP$13)))","v":2},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BQ$13)))","v":2},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BR$13)))","v":2},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,CM$13)))","v":1000000000000}]
["11.",{"$f":"OFFSET(ORÇAMENTO!C$15,$L26,0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,$L26,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L26,0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L26,0)","v":"1.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L26,0)","v":"Acessibilidade"},{"$f":"IF($D26<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L26,0))","v":""},{"$f":"IF($D26<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L26,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P26,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":0},null,{"$f":"IF(OR(B26<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H26>0,ORÇAMENTO!AC26=\"QUANT.\"),OR(K26=\"\",M26=0,N26=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC26=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H26<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q26:AI26,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H26>0,I26=\"\"),\"◄M\",\"\")))))","v":""},null,11,{"$f":"IF($D26<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A26,\n                IF(ISERROR(MATCH($A26,$A$15:OFFSET($A26,-1,0),0)),MAX($M$15:OFFSET(M26,-1,0))+1,\n                      INDEX($M$15:OFFSET(M26,-1,0),MATCH($A26,$A$15:OFFSET($A26,-1,0),0)))))","v":""},{"$f":"IF($D26<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A26=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A26-$A$15,0)),\n                OFFSET($F$15,$A26,0)))","v":""},{"$nulls":21},{"$f":"IF(AND($D26=\"Serviço\",AJ$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AJ26)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ26)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AK$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AK26)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK26)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AL$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AL26)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL26)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AM$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AM26)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM26)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AN$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AN26)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN26)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AO$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AO26)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO26)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AP$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AP26)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP26)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AQ$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AQ26)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ26)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AR$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AR26)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR26)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AS$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AS26)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS26)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AT$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AT26)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT26)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AU$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AU26)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU26)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AV$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AV26)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV26)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AW$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AW26)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW26)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AX$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AX26)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX26)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AY$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AY26)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY26)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AZ$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AZ26)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ26)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",BA$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(BA26)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P26,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA26)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BG$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BH$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BI$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BJ$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BK$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BL$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BM$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BN$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BO$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BP$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BQ$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BR$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BS$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,BT$13)))","v":0},null,{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BV$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BW$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BX$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BY$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BZ$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CA$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CB$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CC$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CD$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CE$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CF$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CG$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CH$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CI$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CJ$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CK$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CL$13)))","v":0},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,CM$13)))","v":0}]
["11",{"$f":"OFFSET(ORÇAMENTO!C$15,$L27,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L27,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L27,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L27,0)","v":"1.3.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L27,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D27<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L27,0))","v":"-"},{"$f":"IF($D27<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L27,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P27,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":{"v":63.519999999999996,"d":"63.52"}},"Comprimentos dos trechos x largura de 1,2m x espessura 0,08m x 2 lados da via = 52,18m;",{"$f":"IF(OR(B27<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H27>0,ORÇAMENTO!AC27=\"QUANT.\"),OR(K27=\"\",M27=0,N27=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC27=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H27<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q27:AI27,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H27>0,I27=\"\"),\"◄M\",\"\")))))","v":""},null,12,{"$f":"IF($D27<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A27,\n                IF(ISERROR(MATCH($A27,$A$15:OFFSET($A27,-1,0),0)),MAX($M$15:OFFSET(M27,-1,0))+1,\n                      INDEX($M$15:OFFSET(M27,-1,0),MATCH($A27,$A$15:OFFSET($A27,-1,0),0)))))","v":3},{"$f":"IF($D27<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A27=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A27-$A$15,0)),\n                OFFSET($F$15,$A27,0)))","v":"Acessibilidade"},null,null,{"$f":"2.47*2","v":4.94},{"$f":"0.94*2","v":1.88},{"$f":"1.65*2","v":{"v":3.3,"d":"3.30"}},{"$f":"1.73*2","v":3.46},{"$f":"3.43*2","v":6.86},{"$f":"3.04*2","v":6.08},{"$f":"1.85*2","v":{"v":3.7,"d":"3.70"}},{"$f":"1.4*2","v":{"v":2.8,"d":"2.80"}},{"$f":"0.97*2","v":1.94},{"$f":"2.48*2","v":4.96},{"$f":"5.18*2","v":10.36},{"$f":"0.95*2","v":{"v":1.9,"d":"1.90"}},2.12,2.89,3.26,3.07,{"$nulls":3},{"$f":"IF(AND($D27=\"Serviço\",AJ$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AJ27)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ27)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":5333.97,"d":"5,333.97"}},{"$f":"IF(AND($D27=\"Serviço\",AK$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AK27)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK27)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2029.93,"d":"2,029.93"}},{"$f":"IF(AND($D27=\"Serviço\",AL$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AL27)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL27)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3563.18,"d":"3,563.18"}},{"$f":"IF(AND($D27=\"Serviço\",AM$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AM27)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM27)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3735.94,"d":"3,735.94"}},{"$f":"IF(AND($D27=\"Serviço\",AN$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AN27)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN27)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":7407.09,"d":"7,407.09"}},{"$f":"IF(AND($D27=\"Serviço\",AO$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AO27)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO27)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":6564.88,"d":"6,564.88"}},{"$f":"IF(AND($D27=\"Serviço\",AP$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AP27)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP27)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3995.08,"d":"3,995.08"}},{"$f":"IF(AND($D27=\"Serviço\",AQ$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AQ27)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ27)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3023.3,"d":"3,023.30"}},{"$f":"IF(AND($D27=\"Serviço\",AR$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AR27)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR27)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2094.72,"d":"2,094.72"}},{"$f":"IF(AND($D27=\"Serviço\",AS$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AS27)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS27)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":5355.56,"d":"5,355.56"}},{"$f":"IF(AND($D27=\"Serviço\",AT$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AT27)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT27)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":11186.21,"d":"11,186.21"}},{"$f":"IF(AND($D27=\"Serviço\",AU$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AU27)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU27)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2051.53,"d":"2,051.53"}},{"$f":"IF(AND($D27=\"Serviço\",AV$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AV27)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV27)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2289.07,"d":"2,289.07"}},{"$f":"IF(AND($D27=\"Serviço\",AW$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AW27)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW27)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3120.48,"d":"3,120.48"}},{"$f":"IF(AND($D27=\"Serviço\",AX$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AX27)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX27)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3519.99,"d":"3,519.99"}},{"$f":"IF(AND($D27=\"Serviço\",AY$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AY27)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY27)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":3314.83,"d":"3,314.83"}},{"$f":"IF(AND($D27=\"Serviço\",AZ$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AZ27)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ27)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",BA$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(BA27)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P27,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA27)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BC$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BD$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BE$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BF$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BG$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BH$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BI$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BJ$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BK$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BL$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BM$13)))","v":3},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BN$13)))","v":4},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BO$13)))","v":4},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BP$13)))","v":4},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BQ$13)))","v":4},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,CM$13)))","v":1000000000000}]
["11",{"$f":"OFFSET(ORÇAMENTO!C$15,$L28,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L28,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L28,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L28,0)","v":"1.3.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L28,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D28<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L28,0))","v":"-"},{"$f":"IF($D28<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L28,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P28,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":{"v":31.2,"d":"31.20"}},"8 unidades representadas no projeto;",{"$f":"IF(OR(B28<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H28>0,ORÇAMENTO!AC28=\"QUANT.\"),OR(K28=\"\",M28=0,N28=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC28=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H28<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q28:AI28,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H28>0,I28=\"\"),\"◄M\",\"\")))))","v":""},null,13,{"$f":"IF($D28<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A28,\n                IF(ISERROR(MATCH($A28,$A$15:OFFSET($A28,-1,0),0)),MAX($M$15:OFFSET(M28,-1,0))+1,\n                      INDEX($M$15:OFFSET(M28,-1,0),MATCH($A28,$A$15:OFFSET($A28,-1,0),0)))))","v":3},{"$f":"IF($D28<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A28=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A28-$A$15,0)),\n                OFFSET($F$15,$A28,0)))","v":"Acessibilidade"},null,null,{"$f":"(1.2+1.2+1.5)*2","v":{"v":7.8,"d":"7.80"}},null,null,{"$f":"(1.2+1.2+1.5)*2","v":{"v":7.8,"d":"7.80"}},{"$nulls":5},{"$f":"(1.2+1.2+1.5)*2","v":{"v":7.8,"d":"7.80"}},{"$f":"(1.2+1.2+1.5)*2","v":{"v":7.8,"d":"7.80"}},{"$nulls":8},{"$f":"IF(AND($D28=\"Serviço\",AJ$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AJ28)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ28)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1578.25,"d":"1,578.25"}},{"$f":"IF(AND($D28=\"Serviço\",AK$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AK28)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK28)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AL$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AL28)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL28)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AM$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AM28)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM28)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1578.25,"d":"1,578.25"}},{"$f":"IF(AND($D28=\"Serviço\",AN$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AN28)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN28)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AO$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AO28)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO28)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AP$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AP28)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP28)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AQ$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AQ28)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ28)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AR$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AR28)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR28)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AS$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AS28)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS28)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1578.25,"d":"1,578.25"}},{"$f":"IF(AND($D28=\"Serviço\",AT$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AT28)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT28)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1578.25,"d":"1,578.25"}},{"$f":"IF(AND($D28=\"Serviço\",AU$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AU28)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU28)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AV$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AV28)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV28)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AW$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AW28)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW28)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AX$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AX28)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX28)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AY$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AY28)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY28)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AZ$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AZ28)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ28)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",BA$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(BA28)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P28,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA28)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BC$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BD$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BE$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BF$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BG$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BH$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BI$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BJ$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BK$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BL$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BM$13)))","v":3},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BN$13)))","v":4},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BO$13)))","v":4},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BP$13)))","v":4},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BQ$13)))","v":4},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,CM$13)))","v":1000000000000}]
["14.",{"$f":"OFFSET(ORÇAMENTO!C$15,$L29,0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,$L29,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L29,0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L29,0)","v":"1.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L29,0)","v":"Sinalização Viária"},{"$f":"IF($D29<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L29,0))","v":""},{"$f":"IF($D29<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L29,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P29,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":0},null,{"$f":"IF(OR(B29<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H29>0,ORÇAMENTO!AC29=\"QUANT.\"),OR(K29=\"\",M29=0,N29=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC29=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H29<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q29:AI29,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H29>0,I29=\"\"),\"◄M\",\"\")))))","v":""},null,14,{"$f":"IF($D29<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A29,\n                IF(ISERROR(MATCH($A29,$A$15:OFFSET($A29,-1,0),0)),MAX($M$15:OFFSET(M29,-1,0))+1,\n                      INDEX($M$15:OFFSET(M29,-1,0),MATCH($A29,$A$15:OFFSET($A29,-1,0),0)))))","v":""},{"$f":"IF($D29<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A29=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A29-$A$15,0)),\n                OFFSET($F$15,$A29,0)))","v":""},{"$nulls":21},{"$f":"IF(AND($D29=\"Serviço\",AJ$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AJ29)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ29)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AK$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AK29)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK29)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AL$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AL29)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL29)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AM$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AM29)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM29)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AN$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AN29)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN29)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AO$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AO29)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO29)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AP$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AP29)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP29)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AQ$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AQ29)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ29)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AR$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AR29)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR29)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AS$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AS29)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS29)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AT$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AT29)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT29)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AU$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AU29)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU29)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AV$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AV29)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV29)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AW$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AW29)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW29)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AX$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AX29)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX29)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AY$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AY29)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY29)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AZ$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AZ29)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ29)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",BA$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(BA29)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P29,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA29)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BG$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BH$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BI$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BJ$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BK$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BL$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BM$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BN$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BO$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BP$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BQ$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BR$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BS$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,BT$13)))","v":0},null,{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BV$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BW$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BX$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BY$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BZ$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CA$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CB$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CC$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CD$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CE$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CF$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CG$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CH$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CI$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CJ$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CK$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CL$13)))","v":0},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,CM$13)))","v":0}]
["14",{"$f":"OFFSET(ORÇAMENTO!C$15,$L30,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L30,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L30,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L30,0)","v":"1.4.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L30,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D30<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L30,0))","v":"UN"},{"$f":"IF($D30<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L30,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P30,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":{"v":11,"d":"11.00"}},"Placa de sinalização de passagem de pedestre e placas de regulamentação de velocidade;",{"$f":"IF(OR(B30<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H30>0,ORÇAMENTO!AC30=\"QUANT.\"),OR(K30=\"\",M30=0,N30=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC30=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H30<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q30:AI30,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H30>0,I30=\"\"),\"◄M\",\"\")))))","v":""},null,15,{"$f":"IF($D30<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A30,\n                IF(ISERROR(MATCH($A30,$A$15:OFFSET($A30,-1,0),0)),MAX($M$15:OFFSET(M30,-1,0))+1,\n                      INDEX($M$15:OFFSET(M30,-1,0),MATCH($A30,$A$15:OFFSET($A30,-1,0),0)))))","v":4},{"$f":"IF($D30<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A30=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A30-$A$15,0)),\n                OFFSET($F$15,$A30,0)))","v":"Sinalização Viária"},null,null,{"v":3,"d":"3.00"},null,null,{"v":2,"d":"2.00"},{"$nulls":5},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":7},{"$f":"IF(AND($D30=\"Serviço\",AJ$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AJ30)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ30)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1740.48,"d":"1,740.48"}},{"$f":"IF(AND($D30=\"Serviço\",AK$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AK30)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK30)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AL$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AL30)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL30)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AM$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AM30)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM30)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1160.32,"d":"1,160.32"}},{"$f":"IF(AND($D30=\"Serviço\",AN$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AN30)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN30)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AO$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AO30)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO30)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AP$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AP30)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP30)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AQ$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AQ30)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ30)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AR$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AR30)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR30)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AS$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AS30)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS30)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1160.32,"d":"1,160.32"}},{"$f":"IF(AND($D30=\"Serviço\",AT$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AT30)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT30)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1160.32,"d":"1,160.32"}},{"$f":"IF(AND($D30=\"Serviço\",AU$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AU30)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU30)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1160.32,"d":"1,160.32"}},{"$f":"IF(AND($D30=\"Serviço\",AV$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AV30)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV30)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AW$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AW30)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW30)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AX$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AX30)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX30)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AY$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AY30)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY30)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AZ$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AZ30)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ30)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",BA$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(BA30)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P30,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA30)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BC$13)))","v":4},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BF$13)))","v":4},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BG$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BH$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BI$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BJ$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BK$13)))","v":4},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BL$13)))","v":4},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BM$13)))","v":4},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BN$13)))","v":4},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BO$13)))","v":4},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BP$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BQ$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,CM$13)))","v":1000000000000}]
[{"$f":"IFERROR(IF(AUTOEVENTO=\"Manual\",IF(K31<>\"\",MIN(VALUE(LEFT(K31,FIND(\".\",K31)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B31>AUTOEVENTO,$B31=\"S\",$B31=0),SUBSTITUTE(OFFSET($A31,-1,0),IF($D31=\"Serviço\",\".\",\"\"),\"\"),$L31&\".\")),0)","v":"14"},{"$f":"OFFSET(ORÇAMENTO!C$15,$L31,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L31,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L31,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L31,0)","v":"1.4.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L31,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D31<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L31,0))","v":"-"},{"$f":"IF($D31<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L31,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P31,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":{"v":4,"d":"4.00"}},"1 unidade em cada extremidade do calçamento;",{"$f":"IF(OR(B31<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H31>0,ORÇAMENTO!AC31=\"QUANT.\"),OR(K31=\"\",M31=0,N31=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC31=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H31<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q31:AI31,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H31>0,I31=\"\"),\"◄M\",\"\")))))","v":""},null,{"$f":"OFFSET(L31,-1,0)+1","v":16},{"$f":"IF($D31<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A31,\n                IF(ISERROR(MATCH($A31,$A$15:OFFSET($A31,-1,0),0)),MAX($M$15:OFFSET(M31,-1,0))+1,\n                      INDEX($M$15:OFFSET(M31,-1,0),MATCH($A31,$A$15:OFFSET($A31,-1,0),0)))))","v":4},{"$f":"IF($D31<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A31=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A31-$A$15,0)),\n                OFFSET($F$15,$A31,0)))","v":"Sinalização Viária"},null,null,{"v":1,"d":"1.00"},{"$nulls":10},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},{"$nulls":3},{"$f":"IF(AND($D31=\"Serviço\",AJ$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AJ31)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ31)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":143.88},{"$f":"IF(AND($D31=\"Serviço\",AK$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AK31)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK31)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AL$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AL31)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL31)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AM$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AM31)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM31)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AN$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AN31)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN31)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AO$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AO31)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO31)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AP$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AP31)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP31)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AQ$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AQ31)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ31)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AR$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AR31)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR31)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AS$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AS31)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS31)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AT$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AT31)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT31)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AU$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AU31)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU31)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":143.88},{"$f":"IF(AND($D31=\"Serviço\",AV$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AV31)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV31)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":143.88},{"$f":"IF(AND($D31=\"Serviço\",AW$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AW31)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW31)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AX$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AX31)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX31)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AY$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AY31)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY31)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":143.88},{"$f":"IF(AND($D31=\"Serviço\",AZ$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AZ31)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ31)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",BA$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(BA31)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P31,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA31)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BC$13)))","v":4},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BF$13)))","v":4},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BG$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BH$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BI$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BJ$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BK$13)))","v":4},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BL$13)))","v":4},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BM$13)))","v":4},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BN$13)))","v":4},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BO$13)))","v":4},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BP$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BQ$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,CM$13)))","v":1000000000000}]
[{"$f":"IFERROR(IF(AUTOEVENTO=\"Manual\",IF(K32<>\"\",MIN(VALUE(LEFT(K32,FIND(\".\",K32)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B32>AUTOEVENTO,$B32=\"S\",$B32=0),SUBSTITUTE(OFFSET($A32,-1,0),IF($D32=\"Serviço\",\".\",\"\"),\"\"),$L32&\".\")),0)","v":"14"},{"$f":"OFFSET(ORÇAMENTO!C$15,$L32,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L32,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L32,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L32,0)","v":"1.4.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L32,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D32<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L32,0))","v":"UN"},{"$f":"IF($D32<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L32,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P32,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":{"v":4,"d":"4.00"}},"1 suporte pra cada placa de identificação de rua;",{"$f":"IF(OR(B32<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H32>0,ORÇAMENTO!AC32=\"QUANT.\"),OR(K32=\"\",M32=0,N32=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC32=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H32<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q32:AI32,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H32>0,I32=\"\"),\"◄M\",\"\")))))","v":""},null,{"$f":"OFFSET(L32,-1,0)+1","v":17},{"$f":"IF($D32<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A32,\n                IF(ISERROR(MATCH($A32,$A$15:OFFSET($A32,-1,0),0)),MAX($M$15:OFFSET(M32,-1,0))+1,\n                      INDEX($M$15:OFFSET(M32,-1,0),MATCH($A32,$A$15:OFFSET($A32,-1,0),0)))))","v":4},{"$f":"IF($D32<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A32=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A32-$A$15,0)),\n                OFFSET($F$15,$A32,0)))","v":"Sinalização Viária"},null,null,{"v":1,"d":"1.00"},{"$nulls":10},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},{"$nulls":3},{"$f":"IF(AND($D32=\"Serviço\",AJ$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AJ32)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ32)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":580.98},{"$f":"IF(AND($D32=\"Serviço\",AK$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AK32)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK32)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AL$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AL32)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL32)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AM$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AM32)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM32)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AN$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AN32)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN32)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AO$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AO32)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO32)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AP$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AP32)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP32)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AQ$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AQ32)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ32)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AR$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AR32)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR32)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AS$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AS32)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS32)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AT$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AT32)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT32)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AU$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AU32)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU32)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":580.98},{"$f":"IF(AND($D32=\"Serviço\",AV$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AV32)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV32)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":580.98},{"$f":"IF(AND($D32=\"Serviço\",AW$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AW32)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW32)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AX$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AX32)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX32)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AY$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AY32)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY32)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":580.98},{"$f":"IF(AND($D32=\"Serviço\",AZ$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AZ32)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ32)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",BA$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(BA32)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P32,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA32)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BC$13)))","v":4},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BF$13)))","v":4},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BG$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BH$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BI$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BJ$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BK$13)))","v":4},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BL$13)))","v":4},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BM$13)))","v":4},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BN$13)))","v":4},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BO$13)))","v":4},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BP$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BQ$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,CM$13)))","v":1000000000000}]
["18.",{"$f":"OFFSET(ORÇAMENTO!C$15,$L33,0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,$L33,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L33,0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L33,0)","v":"1.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L33,0)","v":"Serviços Complementares"},{"$f":"IF($D33<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L33,0))","v":""},{"$f":"IF($D33<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L33,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P33,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":0},null,{"$f":"IF(OR(B33<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H33>0,ORÇAMENTO!AC33=\"QUANT.\"),OR(K33=\"\",M33=0,N33=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC33=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H33<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q33:AI33,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H33>0,I33=\"\"),\"◄M\",\"\")))))","v":""},null,18,{"$f":"IF($D33<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A33,\n                IF(ISERROR(MATCH($A33,$A$15:OFFSET($A33,-1,0),0)),MAX($M$15:OFFSET(M33,-1,0))+1,\n                      INDEX($M$15:OFFSET(M33,-1,0),MATCH($A33,$A$15:OFFSET($A33,-1,0),0)))))","v":""},{"$f":"IF($D33<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A33=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A33-$A$15,0)),\n                OFFSET($F$15,$A33,0)))","v":""},{"$nulls":21},{"$f":"IF(AND($D33=\"Serviço\",AJ$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AJ33)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ33)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AK$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AK33)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK33)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AL$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AL33)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL33)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AM$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AM33)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM33)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AN$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AN33)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN33)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AO$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AO33)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO33)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AP$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AP33)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP33)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AQ$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AQ33)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ33)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AR$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AR33)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR33)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AS$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AS33)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS33)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AT$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AT33)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT33)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AU$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AU33)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU33)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AV$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AV33)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV33)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AW$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AW33)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW33)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AX$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AX33)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX33)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AY$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AY33)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY33)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AZ$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AZ33)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ33)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",BA$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(BA33)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P33,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA33)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BG$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BH$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BI$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BJ$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BK$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BL$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BM$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BN$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BO$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BP$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BQ$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BR$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BS$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,BT$13)))","v":0},null,{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BV$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BW$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BX$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BY$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BZ$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CA$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CB$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CC$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CD$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CE$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CF$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CG$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CH$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CI$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CJ$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CK$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CL$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,CM$13)))","v":0}]
["18",{"$f":"OFFSET(ORÇAMENTO!C$15,$L34,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L34,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L34,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L34,0)","v":"1.5.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L34,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D34<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L34,0))","v":"-"},{"$f":"IF($D34<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L34,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P34,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":{"v":1197.2100000000003,"d":"1,197.21"}},"Comprimento total da pavimentação x 3 linhas (bordos e eixo);",{"$f":"IF(OR(B34<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H34>0,ORÇAMENTO!AC34=\"QUANT.\"),OR(K34=\"\",M34=0,N34=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC34=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H34<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q34:AI34,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H34>0,I34=\"\"),\"◄M\",\"\")))))","v":""},null,19,{"$f":"IF($D34<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A34,\n                IF(ISERROR(MATCH($A34,$A$15:OFFSET($A34,-1,0),0)),MAX($M$15:OFFSET(M34,-1,0))+1,\n                      INDEX($M$15:OFFSET(M34,-1,0),MATCH($A34,$A$15:OFFSET($A34,-1,0),0)))))","v":5},{"$f":"IF($D34<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A34=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A34-$A$15,0)),\n                OFFSET($F$15,$A34,0)))","v":"Serviços Complementares"},null,null,{"$f":"25.71*3","v":77.13},{"$f":"29.74*3","v":89.22},{"$f":"17.23*3","v":51.69},{"$f":"18.07*3","v":54.21},{"$f":"35.7*3","v":{"v":107.10000000000001,"d":"107.10"}},{"$f":"31.7*3","v":{"v":95.1,"d":"95.10"}},{"$f":"19.3*3","v":{"v":57.900000000000006,"d":"57.90"}},{"$f":"14.62*3","v":43.86},{"$f":"10.12*3","v":30.36},{"$f":"25.84*3","v":77.52},{"$f":"53.97*3","v":161.91},{"$f":"9.86*3","v":29.58},33.21,90.45,102.03,95.94,{"$nulls":3},{"$f":"IF(AND($D34=\"Serviço\",AJ$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AJ34)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ34)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":673.34},{"$f":"IF(AND($D34=\"Serviço\",AK$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AK34)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK34)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":778.89},{"$f":"IF(AND($D34=\"Serviço\",AL$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AL34)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL34)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":451.25},{"$f":"IF(AND($D34=\"Serviço\",AM$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AM34)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM34)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":473.25},{"$f":"IF(AND($D34=\"Serviço\",AN$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AN34)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN34)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":934.98},{"$f":"IF(AND($D34=\"Serviço\",AO$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AO34)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO34)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":830.22},{"$f":"IF(AND($D34=\"Serviço\",AP$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AP34)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP34)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":505.47},{"$f":"IF(AND($D34=\"Serviço\",AQ$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AQ34)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ34)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":382.9,"d":"382.90"}},{"$f":"IF(AND($D34=\"Serviço\",AR$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AR34)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR34)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":265.04},{"$f":"IF(AND($D34=\"Serviço\",AS$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AS34)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS34)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":676.75},{"$f":"IF(AND($D34=\"Serviço\",AT$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AT34)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT34)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1413.47,"d":"1,413.47"}},{"$f":"IF(AND($D34=\"Serviço\",AU$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AU34)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU34)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":258.23},{"$f":"IF(AND($D34=\"Serviço\",AV$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AV34)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV34)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":289.92},{"$f":"IF(AND($D34=\"Serviço\",AW$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AW34)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW34)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":789.63},{"$f":"IF(AND($D34=\"Serviço\",AX$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AX34)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX34)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":890.72},{"$f":"IF(AND($D34=\"Serviço\",AY$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AY34)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY34)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":837.56},{"$f":"IF(AND($D34=\"Serviço\",AZ$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AZ34)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ34)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",BA$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(BA34)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P34,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA34)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BC$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BD$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BE$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BF$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BG$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BH$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BI$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BJ$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BK$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BL$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BM$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BN$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BO$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BP$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BQ$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,CM$13)))","v":1000000000000}]
["18",{"$f":"OFFSET(ORÇAMENTO!C$15,$L35,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L35,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L35,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L35,0)","v":"1.5.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L35,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D35<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L35,0))","v":"-"},{"$f":"IF($D35<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L35,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P35,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":78.12},"Pintura das faixas de pedestres: 4 unidades x cmprimento x largura: 4 x 6,51 x 3m = 78,12;",{"$f":"IF(OR(B35<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H35>0,ORÇAMENTO!AC35=\"QUANT.\"),OR(K35=\"\",M35=0,N35=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC35=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H35<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q35:AI35,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H35>0,I35=\"\"),\"◄M\",\"\")))))","v":""},null,20,{"$f":"IF($D35<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A35,\n                IF(ISERROR(MATCH($A35,$A$15:OFFSET($A35,-1,0),0)),MAX($M$15:OFFSET(M35,-1,0))+1,\n                      INDEX($M$15:OFFSET(M35,-1,0),MATCH($A35,$A$15:OFFSET($A35,-1,0),0)))))","v":5},{"$f":"IF($D35<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A35=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A35-$A$15,0)),\n                OFFSET($F$15,$A35,0)))","v":"Serviços Complementares"},null,null,{"$f":"3*6.51","v":19.53},null,null,{"$f":"3*6.51","v":19.53},{"$nulls":5},{"$f":"3*6.51","v":19.53},{"$f":"3*6.51","v":19.53},{"$nulls":8},{"$f":"IF(AND($D35=\"Serviço\",AJ$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AJ35)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ35)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1348.16,"d":"1,348.16"}},{"$f":"IF(AND($D35=\"Serviço\",AK$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AK35)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK35)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AL$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AL35)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL35)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AM$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AM35)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM35)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1348.16,"d":"1,348.16"}},{"$f":"IF(AND($D35=\"Serviço\",AN$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AN35)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN35)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AO$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AO35)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO35)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AP$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AP35)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP35)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AQ$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AQ35)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ35)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AR$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AR35)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR35)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AS$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AS35)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS35)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1348.16,"d":"1,348.16"}},{"$f":"IF(AND($D35=\"Serviço\",AT$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AT35)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT35)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":1348.16,"d":"1,348.16"}},{"$f":"IF(AND($D35=\"Serviço\",AU$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AU35)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU35)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AV$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AV35)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV35)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AW$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AW35)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW35)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AX$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AX35)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX35)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AY$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AY35)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY35)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AZ$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AZ35)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ35)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",BA$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(BA35)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P35,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA35)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BC$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BD$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BE$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BF$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BG$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BH$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BI$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BJ$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BK$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BL$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BM$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BN$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BO$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BP$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BQ$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,CM$13)))","v":1000000000000}]
["21.",{"$f":"OFFSET(ORÇAMENTO!C$15,$L36,0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,$L36,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L36,0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L36,0)","v":"1.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L36,0)","v":"Administração de Obra"},{"$f":"IF($D36<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L36,0))","v":""},{"$f":"IF($D36<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L36,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P36,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":0},null,{"$f":"IF(OR(B36<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H36>0,ORÇAMENTO!AC36=\"QUANT.\"),OR(K36=\"\",M36=0,N36=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC36=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H36<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q36:AI36,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H36>0,I36=\"\"),\"◄M\",\"\")))))","v":""},null,21,{"$f":"IF($D36<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A36,\n                IF(ISERROR(MATCH($A36,$A$15:OFFSET($A36,-1,0),0)),MAX($M$15:OFFSET(M36,-1,0))+1,\n                      INDEX($M$15:OFFSET(M36,-1,0),MATCH($A36,$A$15:OFFSET($A36,-1,0),0)))))","v":""},{"$f":"IF($D36<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A36=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A36-$A$15,0)),\n                OFFSET($F$15,$A36,0)))","v":""},{"$nulls":21},{"$f":"IF(AND($D36=\"Serviço\",AJ$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AJ36)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ36)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AK$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AK36)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK36)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AL$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AL36)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL36)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AM$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AM36)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM36)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AN$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AN36)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN36)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AO$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AO36)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO36)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AP$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AP36)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP36)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AQ$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AQ36)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ36)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AR$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AR36)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR36)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AS$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AS36)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS36)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AT$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AT36)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT36)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AU$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AU36)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU36)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AV$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AV36)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV36)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AW$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AW36)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW36)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AX$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AX36)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX36)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AY$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AY36)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY36)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AZ$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AZ36)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ36)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",BA$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(BA36)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P36,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA36)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BG$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BH$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BI$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BJ$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BK$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BL$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BM$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BN$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BO$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BP$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BQ$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BR$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BS$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,BT$13)))","v":0},null,{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BV$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BW$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BX$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BY$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BZ$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CA$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CB$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CC$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CD$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CE$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CF$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CG$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CH$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CI$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CJ$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CK$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CL$13)))","v":0},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,CM$13)))","v":0}]
["21",{"$f":"OFFSET(ORÇAMENTO!C$15,$L37,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L37,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L37,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L37,0)","v":"1.6.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L37,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D37<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L37,0))","v":"-"},{"$f":"IF($D37<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L37,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P37,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":0.28},"0,07 x 7 meses = 049 mês;",{"$f":"IF(OR(B37<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H37>0,ORÇAMENTO!AC37=\"QUANT.\"),OR(K37=\"\",M37=0,N37=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC37=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H37<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q37:AI37,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H37>0,I37=\"\"),\"◄M\",\"\")))))","v":""},null,22,{"$f":"IF($D37<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A37,\n                IF(ISERROR(MATCH($A37,$A$15:OFFSET($A37,-1,0),0)),MAX($M$15:OFFSET(M37,-1,0))+1,\n                      INDEX($M$15:OFFSET(M37,-1,0),MATCH($A37,$A$15:OFFSET($A37,-1,0),0)))))","v":6},{"$f":"IF($D37<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A37=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A37-$A$15,0)),\n                OFFSET($F$15,$A37,0)))","v":"Administração de Obra"},null,null,0.07,{"$nulls":5},0.07,{"$nulls":4},0.07,{"$nulls":3},0.07,{"$nulls":3},{"$f":"IF(AND($D37=\"Serviço\",AJ$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AJ37)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ37)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2144.79,"d":"2,144.79"}},{"$f":"IF(AND($D37=\"Serviço\",AK$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AK37)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK37)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AL$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AL37)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL37)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AM$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AM37)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM37)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AN$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AN37)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN37)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AO$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AO37)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO37)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AP$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AP37)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP37)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2144.79,"d":"2,144.79"}},{"$f":"IF(AND($D37=\"Serviço\",AQ$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AQ37)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ37)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AR$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AR37)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR37)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AS$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AS37)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS37)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AT$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AT37)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT37)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AU$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AU37)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU37)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2144.79,"d":"2,144.79"}},{"$f":"IF(AND($D37=\"Serviço\",AV$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AV37)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV37)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AW$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AW37)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW37)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AX$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AX37)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX37)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AY$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AY37)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY37)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":{"v":2144.79,"d":"2,144.79"}},{"$f":"IF(AND($D37=\"Serviço\",AZ$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AZ37)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ37)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",BA$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(BA37)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P37,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA37)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BC$13)))","v":1},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BE$13)))","v":2},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BG$13)))","v":3},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BH$13)))","v":4},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BI$13)))","v":2},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BJ$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BK$13)))","v":6},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BL$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BM$13)))","v":7},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BN$13)))","v":3},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BO$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BP$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BQ$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,CM$13)))","v":1000000000000}]
[{"$f":"IFERROR(IF(AUTOEVENTO=\"Manual\",IF(K38<>\"\",MIN(VALUE(LEFT(K38,FIND(\".\",K38)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B38>AUTOEVENTO,$B38=\"S\",$B38=0),SUBSTITUTE(OFFSET($A38,-1,0),IF($D38=\"Serviço\",\".\",\"\"),\"\"),$L38&\".\")),0)","v":"21"},{"$f":"OFFSET(ORÇAMENTO!C$15,$L38,0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,$L38,0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,$L38,0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,$L38,0)","v":"1.6.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,$L38,0)","v":"(Código não identificado nas referências)"},{"$f":"IF($D38<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,$L38,0))","v":"-"},{"$f":"IF($D38<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,$L38,0),15-13*ORÇAMENTO!$AF$7),IF(IFERROR(CÁLCULO.FrentesPreenchidas,0)=0,0,SUM(ROUND(OFFSET($P38,0,1,1,CÁLCULO.FrentesPreenchidas),15-13*ORÇAMENTO!$AF$7)))))","v":0.08},"0,02 x 7 meses = 0,14 mês.",{"$f":"IF(OR(B38<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H38>0,ORÇAMENTO!AC38=\"QUANT.\"),OR(K38=\"\",M38=0,N38=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC38=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H38<>SUMPRODUCT(($Q$1:$AI$1=1)*ROUND(Q38:AI38,15))),\"►S\",IF(AND(COUNTIF($P$11:$AI$11,\"▼\")=0,H38>0,I38=\"\"),\"◄M\",\"\")))))","v":""},null,{"$f":"OFFSET(L38,-1,0)+1","v":23},{"$f":"IF($D38<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A38,\n                IF(ISERROR(MATCH($A38,$A$15:OFFSET($A38,-1,0),0)),MAX($M$15:OFFSET(M38,-1,0))+1,\n                      INDEX($M$15:OFFSET(M38,-1,0),MATCH($A38,$A$15:OFFSET($A38,-1,0),0)))))","v":6},{"$f":"IF($D38<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A38=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A38-$A$15,0)),\n                OFFSET($F$15,$A38,0)))","v":"Administração de Obra"},null,null,0.02,{"$nulls":5},0.02,{"$nulls":4},0.02,{"$nulls":3},0.02,{"$nulls":3},{"$f":"IF(AND($D38=\"Serviço\",AJ$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AJ38)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ38)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":275.59},{"$f":"IF(AND($D38=\"Serviço\",AK$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AK38)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK38)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AL$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AL$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AL38)-ROW(AL$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AL$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AL38)-ROW(AL$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AM$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AM$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AM38)-ROW(AM$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AM$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AM38)-ROW(AM$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AN$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AN$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AN38)-ROW(AN$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AN$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AN38)-ROW(AN$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AO$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AO$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AO38)-ROW(AO$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AO$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AO38)-ROW(AO$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AP$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AP$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AP38)-ROW(AP$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AP$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AP38)-ROW(AP$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":275.59},{"$f":"IF(AND($D38=\"Serviço\",AQ$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AQ$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AQ38)-ROW(AQ$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AQ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AQ38)-ROW(AQ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AR$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AR$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AR38)-ROW(AR$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AR$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AR38)-ROW(AR$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AS$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AS$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AS38)-ROW(AS$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AS$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AS38)-ROW(AS$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AT$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AT$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AT38)-ROW(AT$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AT$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AT38)-ROW(AT$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AU$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AU$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AU38)-ROW(AU$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AU$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AU38)-ROW(AU$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":275.59},{"$f":"IF(AND($D38=\"Serviço\",AV$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AV$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AV38)-ROW(AV$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AV$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AV38)-ROW(AV$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AW$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AW$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AW38)-ROW(AW$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AW$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AW38)-ROW(AW$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AX$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AX$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AX38)-ROW(AX$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AX$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AX38)-ROW(AX$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AY$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AY$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AY38)-ROW(AY$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AY$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AY38)-ROW(AY$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":275.59},{"$f":"IF(AND($D38=\"Serviço\",AZ$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AZ$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AZ38)-ROW(AZ$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AZ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AZ38)-ROW(AZ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",BA$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,BA$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(BA38)-ROW(BA$15),0),\n              ROUND(ROUND(OFFSET($P38,0,BA$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(BA38)-ROW(BA$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BC$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BC$13)))","v":1},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BD$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BE$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BE$13)))","v":2},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BF$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BG$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BG$13)))","v":3},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BH$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BH$13)))","v":4},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BI$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BI$13)))","v":2},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BJ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BJ$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BK$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BK$13)))","v":6},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BL$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BL$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BM$13)))","v":7},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BN$13)))","v":3},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BO$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BP$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BQ$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BR$13)))","v":4},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BS$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,BT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,BT$13)))","v":1000000000000},null,{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BV$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BV$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BW$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BW$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BX$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BY$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BZ$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CA$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CB$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CC$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CD$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CE$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CF$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CG$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CH$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CH$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CI$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CI$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CJ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CJ$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CK$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CK$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CL$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CL$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,CM$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,CM$13)))","v":1000000000000}]
[null,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B39)-ROW(B$15),0)","v":-1},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C39)-ROW(C$15),0)","v":"F"},"LOTE",{"$nulls":7},{"$f":"OFFSET(L39,-1,0)+1","v":24}]
[]
[]
[]
[{"$nulls":5},{"$f":"Import.Município","v":"Dores do Turvo/MG"}]
[{"$nulls":5},"Local",null,null,"Responsável Técnico",{"$nulls":10},"Responsável Técnico",{"$nulls":7},"Responsável Técnico"]
[{"$nulls":8},{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rodrigo Heleno Coelho"},{"$nulls":10},{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rodrigo Heleno Coelho"},{"$nulls":7},{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rodrigo Heleno Coelho"}]
[{"$nulls":5},{"$f":"DADOS!$C$25","v":"2026-02-19"},null,null,"CREA/CAU: CREA MG 383.511/D",{"$nulls":10},"CREA/CAU: CREA MG 383.511/D",{"$nulls":7},"CREA/CAU: CREA MG 383.511/D"]
[{"$nulls":5},"Data",null,null,"ART/RRT: MG20264693859",{"$nulls":10},"ART/RRT: MG20264693859",{"$nulls":7},"ART/RRT: MG20264693859"]

{"sheet":"CRONOPLE","index":7,"n_rows":36,"n_cols":31,"rows_kept":36,"merged":[[1,28,1,30],[3,1,3,3],[3,6,3,8],[3,9,3,11],[4,1,4,3],[4,6,4,8],[4,9,4,11],[4,12,4,30],[7,1,7,2],[11,1,12,1],[11,2,12,2],[23,7,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,23,23,24],[23,25,23,26],[23,27,23,28],[23,29,23,30],[24,2,25,2],[24,7,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[24,23,24,24],[24,25,24,26],[24,27,24,28],[24,29,24,30],[25,7,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,23,25,24],[25,25,25,26],[25,27,25,28],[25,29,25,30],[26,2,27,2],[26,7,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[26,23,26,24],[26,25,26,26],[26,27,26,28],[26,29,26,30],[27,7,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[27,23,27,24],[27,25,27,26],[27,27,27,28],[27,29,27,30],[28,7,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[28,19,28,20],[28,21,28,22],[28,23,28,24],[28,25,28,26],[28,27,28,28],[28,29,28,30],[34,1,34,2]]}
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F1>0,\"F\",\"\"),IF(AND(B1>0,B1<=MAX(CÁLCULO!$M$15:$M$39)),\"F\",\"\"))","v":{"$error":"#REF!"}},{"$f":"OFFSET(B1,-1,0)+1","v":{"$error":"#REF!"}},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B1>0,OFFSET(EVENTOS!$D$15,$B1-$B$15,0),0),IF(B1<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B1,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($C1=0,\"\",CONCATENATE($B1,\". \",$C1))","v":{"$error":"#REF!"}}]
[{"$nulls":6},"CRONOGRAMA PREVISTO PLE",{"$nulls":21},"Grau de Sigilo\n#PUBLICO"]
[]
[null,"PROPONENTE / TOMADOR",{"$nulls":4},"Nº OPERAÇÃO",null,null,"Nº TransfereGOV",null,null,"APELIDO EMPREENDIMENTO"]
[null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"},{"$nulls":4},{"$f":"Import.CR","v":"1102126-65"},null,null,{"$f":"Import.SICONV","v":"981637"},null,null,{"$f":"Import.Apelido","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"}]
[null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"NO ACOMPANHAMENTO POR BM, UTILIZE A ABA CRONO\",\n  IF(MAX($B$14:$B$22)<MAX(CÁLCULO!$M$15:$M$39),\"ERRO: NÚMERO DE EVENTOS INSUFICIENTE, CLIQUE EM ATUALIZAR LINHAS\",\n  IF(ROUND(OFFSET(CRONO!$AG$174,0,-1),2)<>CRONO!$R$165,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[null,{"$f":"IF(AdmLocal=\"Automática\",\"\",\"1. Selecione o Título do Evento da Administração Local:\")","v":"1. Selecione o Título do Evento da Administração Local:"}]
[{"$f":"MID(Import.EventoAdmLocal,1,SEARCH(\".\",Import.EventoAdmLocal)-1)","v":"6"},"6. Administração de Obra",null,{"$f":"IF($B$7=\"\",\"\",IF(AND($B$15=0,$B$8=\"\"),\"◄ Não foi indicado o Evento de Administração Local\",IF(ISERROR(MATCH(Import.EventoAdmLocal,$F$15:$F$22,0)),\"◄ Selecione um Título de Evento válido para a Administração Local\",\"\")))","v":""}]
[]
[{"$f":"MATCH(VALUE(A8),CÁLCULO!$M$15:$M$39,0)-2","v":21},{"$f":"CONCATENATE(IF(AdmLocal=\"Automática\",1,2),\". Digite nas células em amarelo o número do período em que os eventos serão concluídos:\")","v":"2. Digite nas células em amarelo o número do período em que os eventos serão concluídos:"}]
["FILTRO",{"$nulls":3},{"$f":"IF(E$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,E$12))","v":"TRECHO 01"},null,{"$f":"IF(G$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,G$12))","v":"TRECHO 01"},{"$f":"IF(H$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"TRECHO 02"},{"$f":"IF(I$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":"TRECHO 03"},{"$f":"IF(J$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":"TRECHO 04"},{"$f":"IF(K$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":"TRECHO 05"},{"$f":"IF(L$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,L$12))","v":"TRECHO 06"},{"$f":"IF(M$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,M$12))","v":"TRECHO 07"},{"$f":"IF(N$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,N$12))","v":"TRECHO 08"},{"$f":"IF(O$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,O$12))","v":"TRECHO 09"},{"$f":"IF(P$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,P$12))","v":"TRECHO 10"},{"$f":"IF(Q$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,Q$12))","v":"TRECHO 11"},{"$f":"IF(R$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,R$12))","v":"TRECHO 12"},{"$f":"IF(S$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,S$12))","v":"TRECHO 13"},{"$f":"IF(T$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,T$12))","v":"TRECHO 14"},{"$f":"IF(U$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,U$12))","v":"TRECHO 15"},{"$f":"IF(V$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,V$12))","v":"TRECHO 16"},{"$f":"IF(W$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,W$12))","v":""},{"$f":"IF(X$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,X$12))","v":""},{"$f":"IF(Y$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,Y$12))","v":""},{"$f":"IF(Z$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,Z$12))","v":""},{"$f":"IF(AA$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,AA$12))","v":""},{"$f":"IF(AB$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,AB$12))","v":""},{"$f":"IF(AC$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,AC$12))","v":""},{"$f":"IF(AD$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,AD$12))","v":""},{"$f":"IF(AE$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,AE$12))","v":""}]
["↓","Nº do Evento","Título dos Eventos",null,{"$f":"OFFSET(E12,0,-1)+1","v":1},null,{"$f":"OFFSET(G12,0,-1)+1","v":1},{"$f":"OFFSET(H12,0,-1)+1","v":2},{"$f":"OFFSET(I12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["FILTRO",{"$nulls":11},{"$f":"IF(CRONOPLE.Erro=\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"Informe abaixo o NÚMERO DO PERÍODO em que os eventos serão concluídos\",\"\")","v":""}]
["F"]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F15>0,\"F\",\"\"),IF(AND(B15>0,B15<=MAX(CÁLCULO!$M$15:$M$39)),\"F\",\"\"))","v":""},{"$f":"EVENTOS!$C$15","v":0},{"$f":"EVENTOS!$D$15","v":""},null,null,{"$f":"IF($C15=\"\",\"\",CONCATENATE($B15,\". \",$C15))","v":""},{"$f":"IF(AUTOEVENTO=\"MANUAL\",\"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra.\",\"Para aplicação de Adm. Local é necessário definir os eventos manualmente.\")","v":"Para aplicação de Adm. Local é necessário definir os eventos manualmente."}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F16>0,\"F\",\"\"),IF(AND(B16>0,B16<=MAX(CÁLCULO!$M$15:$M$39)),\"F\",\"\"))","v":"F"},{"$f":"OFFSET(B16,-1,0)+1","v":1},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B16>0,OFFSET(EVENTOS!$D$15,$B16-$B$15,0),0),IF(B16<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B16,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Serviços Preliminares"},null,null,{"$f":"IF($C16=0,\"\",CONCATENATE($B16,\". \",$C16))","v":"1. Serviços Preliminares"},1,null,2,null,3,4,2,null,6,null,7,3,{"$nulls":3},4]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F17>0,\"F\",\"\"),IF(AND(B17>0,B17<=MAX(CÁLCULO!$M$15:$M$39)),\"F\",\"\"))","v":"F"},2,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B17>0,OFFSET(EVENTOS!$D$15,$B17-$B$15,0),0),IF(B17<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B17,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Pavimentação Asfáltica"},null,null,"2. Pavimentação Asfáltica",1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F18>0,\"F\",\"\"),IF(AND(B18>0,B18<=MAX(CÁLCULO!$M$15:$M$39)),\"F\",\"\"))","v":"F"},3,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B18>0,OFFSET(EVENTOS!$D$15,$B18-$B$15,0),0),IF(B18<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B18,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Acessibilidade"},null,null,"3. Acessibilidade",3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F19>0,\"F\",\"\"),IF(AND(B19>0,B19<=MAX(CÁLCULO!$M$15:$M$39)),\"F\",\"\"))","v":"F"},4,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B19>0,OFFSET(EVENTOS!$D$15,$B19-$B$15,0),0),IF(B19<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B19,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Sinalização Viária"},null,null,"4. Sinalização Viária",4,null,null,4,{"$nulls":4},4,4,4,4,4,null,null,4]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F20>0,\"F\",\"\"),IF(AND(B20>0,B20<=MAX(CÁLCULO!$M$15:$M$39)),\"F\",\"\"))","v":"F"},5,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B20>0,OFFSET(EVENTOS!$D$15,$B20-$B$15,0),0),IF(B20<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B20,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Serviços Complementares"},null,null,"5. Serviços Complementares",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F21>0,\"F\",\"\"),IF(AND(B21>0,B21<=MAX(CÁLCULO!$M$15:$M$39)),\"F\",\"\"))","v":"F"},6,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B21>0,OFFSET(EVENTOS!$D$15,$B21-$B$15,0),0),IF(B21<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B21,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Administração de Obra"},null,null,"6. Administração de Obra",1,null,2,null,3,4,2,null,6,null,7,3,{"$nulls":3},4]
["F"]
["F"]
["F",null,"Cronograma",{"$nulls":4},{"$f":"(ROW($G24)-ROW($G$24))/8*12+1","v":{"v":1,"d":"Mês 01"}},null,{"$f":"H24+1","v":{"v":2,"d":"Mês 02"}},null,{"$f":"J24+1","v":{"v":3,"d":"Mês 03"}},null,{"$f":"L24+1","v":{"v":4,"d":"Mês 04"}},null,{"$f":"N24+1","v":{"v":5,"d":"Mês 05"}},null,{"$f":"P24+1","v":{"v":6,"d":"Mês 06"}},null,{"$f":"R24+1","v":{"v":7,"d":"Mês 07"}},null,{"$f":"T24+1","v":{"v":8,"d":"Mês 08"}},null,{"$f":"V24+1","v":{"v":9,"d":"Mês 09"}},null,{"$f":"X24+1","v":{"v":10,"d":"Mês 10"}},null,{"$f":"Z24+1","v":{"v":11,"d":"Mês 11"}},null,{"$f":"AB24+1","v":{"v":12,"d":"Mês 12"}}]
["F",null,"Parcela",{"$nulls":3},"%",{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!H24)","v":{"v":0.6107308512937056,"d":"61.07%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!J24)","v":{"v":0.24740834840342182,"d":"24.74%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!L24)","v":{"v":0.08489223394310676,"d":"8.49%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!N24)","v":{"v":0.05696856635976581,"d":"5.70%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!P24)","v":{"v":0,"d":"0.00%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!R24)","v":{"v":0,"d":"0.00%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!T24)","v":{"v":0,"d":"0.00%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!V24)","v":{"v":0,"d":"0.00%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!X24)","v":{"v":0,"d":"0.00%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!Z24)","v":{"v":0,"d":"0.00%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!AB24)","v":{"v":0,"d":"0.00%"}},null,{"$f":"OFFSET(CRONO!$T$165,0,CRONOPLE!AD24)","v":{"v":0,"d":"0.00%"}}]
["F",{"$nulls":5},"R$",{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!H24)","v":{"v":463269.93,"d":"463,269.93"}},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!J24)","v":{"v":187671.62000000005,"d":"187,671.62"}},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!L24)","v":{"v":64395.01000000001,"d":"64,395.01"}},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!N24)","v":{"v":43213.50999999989,"d":"43,213.51"}},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!P24)","v":0},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!R24)","v":0},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!T24)","v":0},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!V24)","v":0},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!X24)","v":0},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!Z24)","v":0},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!AB24)","v":0},null,{"$f":"OFFSET(CRONO!$T$169,0,CRONOPLE!AD24)","v":0}]
["F",null,"Acumulado",{"$nulls":3},"%",{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!H24)","v":{"v":0.6107,"d":"61.07%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!J24)","v":{"v":0.8581,"d":"85.81%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!L24)","v":{"v":0.943,"d":"94.30%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!N24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!P24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!R24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!T24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!V24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!X24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!Z24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!AB24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$170,0,CRONOPLE!AD24)","v":{"v":1,"d":"100.00%"}}]
["F",{"$nulls":5},"R$",{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!H24)","v":{"v":463269.93000000005,"d":"463,269.93"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!J24)","v":{"v":650941.55,"d":"650,941.55"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!L24)","v":{"v":715336.56,"d":"715,336.56"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!N24)","v":{"v":758550.0700000001,"d":"758,550.07"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!P24)","v":{"v":758550.0700000001,"d":"758,550.07"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!R24)","v":{"v":758550.0700000001,"d":"758,550.07"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!T24)","v":{"v":758550.0700000001,"d":"758,550.07"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!V24)","v":{"v":758550.0700000001,"d":"758,550.07"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!X24)","v":{"v":758550.0700000001,"d":"758,550.07"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!Z24)","v":{"v":758550.0700000001,"d":"758,550.07"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!AB24)","v":{"v":758550.0700000001,"d":"758,550.07"}},null,{"$f":"OFFSET(CRONO!$T$174,0,CRONOPLE!AD24)","v":{"v":758550.0700000001,"d":"758,550.07"}}]
["F",null,"Administração Local",{"$nulls":3},"%",{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!H24)","v":{"v":0.25,"d":"25.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!J24)","v":{"v":0.5,"d":"50.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!L24)","v":{"v":0.75,"d":"75.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!N24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!P24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!R24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!T24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!V24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!X24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!Z24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!AB24)","v":{"v":1,"d":"100.00%"}},null,{"$f":"OFFSET(CRONO!$T$175,0,CRONOPLE!AD24)","v":{"v":1,"d":"100.00%"}}]
["F",{"$nulls":5},{"$f":"IF(COUNTIF(H30:AF30,\"%Adm>%Global\")>0,\"Verificar proporcionalidade da Administração Local\",\"\")","v":""},{"$f":"IF(H29=\"\",\"\",IF(ROUND(H29,4)>ROUND(H27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(J29=\"\",\"\",IF(ROUND(J29,4)>ROUND(J27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(L29=\"\",\"\",IF(ROUND(L29,4)>ROUND(L27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(N29=\"\",\"\",IF(ROUND(N29,4)>ROUND(N27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(P29=\"\",\"\",IF(ROUND(P29,4)>ROUND(P27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(R29=\"\",\"\",IF(ROUND(R29,4)>ROUND(R27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(T29=\"\",\"\",IF(ROUND(T29,4)>ROUND(T27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(V29=\"\",\"\",IF(ROUND(V29,4)>ROUND(V27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(X29=\"\",\"\",IF(ROUND(X29,4)>ROUND(X27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(Z29=\"\",\"\",IF(ROUND(Z29,4)>ROUND(Z27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(AB29=\"\",\"\",IF(ROUND(AB29,4)>ROUND(AB27,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(AD29=\"\",\"\",IF(ROUND(AD29,4)>ROUND(AD27,4),\"%Adm>%Global\",\"\"))","v":""}]
["F"]
["F",{"$f":"Import.Município","v":"Dores do Turvo/MG"}]
["F","Local",{"$nulls":19},"Responsável Técnico"]
["F",{"$nulls":20},{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rodrigo Heleno Coelho"}]
["F",{"$f":"DADOS!$C$25","v":"2026-02-19"},{"$nulls":19},"CREA/CAU: CREA MG 383.511/D"]
["F","Data",{"$nulls":19},"ART/RRT: MG20264693859"]

{"sheet":"CRONO","index":8,"n_rows":181,"n_cols":33,"rows_kept":181,"merged":[[3,30,3,31],[4,30,4,31],[6,7,8,7],[7,6,10,6],[7,8,7,9],[7,11,7,19],[7,20,7,24],[7,25,7,30],[9,10,10,19],[11,7,12,7],[11,8,12,8],[11,9,12,9],[11,18,12,18],[11,19,12,19],[164,8,165,10],[174,7,174,9],[176,8,176,18],[179,8,179,10]]}
[{"$f":"IF($M1>1,_xlfn.CONCAT($I1,\" \",$J1),\"\")","v":{"$error":"#REF!"}},{"$f":"OFFSET(B1,-3,0)+1","v":{"$error":"#REF!"}},{"$f":"IF($R1<>2,0,IF($S1=0,1,IF(F2>0,OFFSET(QCI!$M$13,SUBSTITUTE(F2,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F1,0))/$S1))","v":{"$error":"#REF!"}},{"$f":"IF($R1<>2,0,IF($S1=0,1,IF(F2>0,OFFSET(QCI!$N$13,SUBSTITUTE(F2,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F1,0))/$S1))","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(E2,4),E3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(B1<=ORÇAMENTO.MáximoListaCrono,MATCH(B1,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#REF!"}},{"$f":"IF(AND($F2<>-1,$S1>0),\"F\",\"\")","v":{"$error":"#REF!"}},{"$f":"IF(OR(S1=0,S1=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R1<>2),$F2=0),\"Linha\",ROUND(1-SUM(U1:AG1),4)))","v":{"$error":"#REF!"}},{"$f":"IF($F2=0,OFFSET(ORÇAMENTO!O$15,$F1,0),IF($F2<>-1,OFFSET(QCI!$D$13,$F2,0),\"\"))","v":{"$error":"#REF!"}},{"$f":"IF($F2=0,OFFSET(ORÇAMENTO!R$15,$F1,0),IF($F2<>-1,OFFSET(QCI!$G$13,$F2,0),\"\"))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F2=0,OFFSET(ORÇAMENTO!C$15,$F1,0),1)","v":{"$error":"#REF!"}},{"$f":"IF($F2=-1,0,IF(N$13<=$M1,IF(ISERROR(MATCH(N$13,OFFSET($M1,1,0,ROW($M$164)-ROW($M1)-1),0)),ROW($M$164)-ROW($M1)-1,MATCH(N$13,OFFSET($M1,1,0,ROW($M$164)-ROW($M1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($F2=-1,0,IF(O$13<=$M1,IF(ISERROR(MATCH(O$13,OFFSET($M1,1,0,ROW($M$164)-ROW($M1)-1),0)),ROW($M$164)-ROW($M1)-1,MATCH(O$13,OFFSET($M1,1,0,ROW($M$164)-ROW($M1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($F2=-1,0,IF(P$13<=$M1,IF(ISERROR(MATCH(P$13,OFFSET($M1,1,0,ROW($M$164)-ROW($M1)-1),0)),ROW($M$164)-ROW($M1)-1,MATCH(P$13,OFFSET($M1,1,0,ROW($M$164)-ROW($M1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($F2=-1,0,IF(Q$13<=$M1,IF(ISERROR(MATCH(Q$13,OFFSET($M1,1,0,ROW($M$164)-ROW($M1)-1),0)),ROW($M$164)-ROW($M1)-1,MATCH(Q$13,OFFSET($M1,1,0,ROW($M$164)-ROW($M1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"MIN(OFFSET(M1,0,1,,M1))","v":{"$error":"#REF!"}},{"$f":"IF($F2=0,OFFSET(ORÇAMENTO!X$15,$F1,0),IF($F2<>-1,OFFSET(QCI!$O$13,$F2,0),\"\"))","v":{"$error":"#REF!"}},"% Período:",{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(U2,4),U3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(V2,4),V3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(W2,4),W3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(X2,4),X3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y2,4),Y3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z2,4),Z3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA2,4),AA3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB2,4),AB3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC2,4),AC3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD2,4),AD3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE2,4),AE3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF2,4),AF3/$S1)","v":{"$error":"#REF!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F1),IF(1+COUNTIF($M$13:OFFSET(M1,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M1,-1,0),1),-1),0)","v":{"$error":"#REF!"}},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G2,-1,0),\"\")","v":""},{"$f":"IF(OR(S1=0,S1=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R1<>2),$F2=0),\"calculada\",\"-->\"))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(H1<>0,ISNUMBER(H1)),\"PREENCHA ESTA LINHA -->\",\"\")","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 E2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(E3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF(OR($R1<>2,AUTOEVENTO<>\"manual\",$F2>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),\n              0))","v":{"$error":"#REF!"}},{"$nulls":12},{"$f":"M1&\"$\"","v":{"$error":"#REF!"}},null,{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 U2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(U3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 V2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(V3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 W2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(W3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 X2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(X3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 Y2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(Y3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 Z2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(Z3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 AA2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AA3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 AB2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AB3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 AC2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AC3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 AD2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AD3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 AE2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AE3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F3,\n                        0),\n                 AF2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AF3,1,0,$R1-2)))","v":{"$error":"#REF!"}}]
[{"$nulls":18},{"$f":"IF(TIPOORCAMENTO=\"licitado\",\"CFF - CRONOGRAMA FÍSICO-FINANCEIRO LICITADO\",\"CFF - CRONOGRAMA FÍSICO-FINANCEIRO\")","v":"CFF - CRONOGRAMA FÍSICO-FINANCEIRO"},{"$nulls":11},"Grau de Sigilo"]
[{"$nulls":18},{"$f":"import.recurso","v":"OGU"},{"$nulls":11},"#PUBLICO"]
[]
[{"$nulls":7},"Níveis a Exibir no Cronograma:","Nº OPERAÇÃO",null,"Nº TGOV","PROPONENTE TOMADOR",{"$nulls":8},"APELIDO EMPREENDIMENTO",{"$nulls":4},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"NOME DA EMPRESA\",\"DESCRIÇÃO DO LOTE\")","v":"DESCRIÇÃO DO LOTE"},{"$nulls":5},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"Nº CTEF\",\"\")","v":""}]
["Lista Níveis a Exibir",{"$nulls":5},"FILTRO",null,{"$f":"Import.CR","v":"1102126-65"},null,{"$f":"Import.TransfereGOV","v":"981637"},{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"},{"$nulls":8},{"$f":"Import.Apelido","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$nulls":4},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Pavimentação de vias urbanas no município de Dores do Turvo"},{"$nulls":5},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"\")","v":""}]
[2]
[3,{"$nulls":4},{"$f":"CRONO.LinhasNecessarias","v":7},null,2,null,null,{"$f":"IF(MAX($B$13:$B$164)<CRONO.LinhasNecessarias,\"ERRO: NÚMERO DE LINHAS DO CRONOGRAMA INSUFICIENTE. CLIQUE EM ATUALIZAR LINHAS.\",IF(AND(ACOMPANHAMENTO=\"PLE\",ROUND(OFFSET($AG$174,0,-1),2)=0),\"CRONOGRAMA DEVE SER PREENCHIDO POR EVENTOS\",IF(ROUND(OFFSET($AG$174,0,-1),2)<>$R$165,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[4,{"$nulls":4},{"$f":"CRONO.ParcelaFinal","v":4}]
["Lista Macrosserviços",{"$nulls":3},{"$f":"OFFSET(E12,0,-1)+1","v":1},null,"↓","Falta distribuir:","Item","Descrição",{"$nulls":8},"Valor (R$)","Parcelas:",1,{"$f":"OFFSET(V12,0,-1)+1","v":2},{"$f":"OFFSET(W12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12]
[null,"Item CRONO","CP","OU",{"$f":"OFFSET(E13,0,-1)+41-DAY(OFFSET(E13,0,-1)+40)","v":{"$error":"#VALUE!"}},"Linha PO\nLinha QCI\nTotal Adm Local",{"$nulls":6},"Nível",1,2,3,4,"Linhas a somar",null,null,"2026-06-01",{"$f":"OFFSET(V13,0,-1)+41-DAY(OFFSET(V13,0,-1)+40)","v":"2026-07-01"},{"$f":"OFFSET(W13,0,-1)+41-DAY(OFFSET(W13,0,-1)+40)","v":"2026-08-01"},{"$f":"OFFSET(X13,0,-1)+41-DAY(OFFSET(X13,0,-1)+40)","v":"2026-09-01"},"2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01"]
[{"$f":"IF($M14>1,_xlfn.CONCAT($I14,\" \",$J14),\"\")","v":""},{"$f":"OFFSET(B14,-3,0)+1","v":1},{"$f":"IF($R14<>2,0,IF($S14=0,1,IF(F15>0,OFFSET(QCI!$M$13,SUBSTITUTE(F15,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F14,0))/$S14))","v":0},{"$f":"IF($R14<>2,0,IF($S14=0,1,IF(F15>0,OFFSET(QCI!$N$13,SUBSTITUTE(F15,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F14,0))/$S14))","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(E15,4),E16/$S14)","v":{"v":0.6107308512937057,"d":"61.07%"}},{"$f":"IF(B14<=ORÇAMENTO.MáximoListaCrono,MATCH(B14,ORÇAMENTO.ListaCrono,0),NA())","v":1},{"$f":"IF(AND($F15<>-1,$S14>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S14=0,S14=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R14<>2),$F15=0),\"Linha\",ROUND(1-SUM(U14:AG14),4)))","v":"Linha"},{"$f":"IF($F15=0,OFFSET(ORÇAMENTO!O$15,$F14,0),IF($F15<>-1,OFFSET(QCI!$D$13,$F15,0),\"\"))","v":"1."},{"$f":"IF($F15=0,OFFSET(ORÇAMENTO!R$15,$F14,0),IF($F15<>-1,OFFSET(QCI!$G$13,$F15,0),\"\"))","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},null,null,{"$f":"IF($F15=0,OFFSET(ORÇAMENTO!C$15,$F14,0),1)","v":1},{"$f":"IF($F15=-1,0,IF(N$13<=$M14,IF(ISERROR(MATCH(N$13,OFFSET($M14,1,0,ROW($M$164)-ROW($M14)-1),0)),ROW($M$164)-ROW($M14)-1,MATCH(N$13,OFFSET($M14,1,0,ROW($M$164)-ROW($M14)-1),0)-1),0))","v":20},{"$f":"IF($F15=-1,0,IF(O$13<=$M14,IF(ISERROR(MATCH(O$13,OFFSET($M14,1,0,ROW($M$164)-ROW($M14)-1),0)),ROW($M$164)-ROW($M14)-1,MATCH(O$13,OFFSET($M14,1,0,ROW($M$164)-ROW($M14)-1),0)-1),0))","v":0},{"$f":"IF($F15=-1,0,IF(P$13<=$M14,IF(ISERROR(MATCH(P$13,OFFSET($M14,1,0,ROW($M$164)-ROW($M14)-1),0)),ROW($M$164)-ROW($M14)-1,MATCH(P$13,OFFSET($M14,1,0,ROW($M$164)-ROW($M14)-1),0)-1),0))","v":0},{"$f":"IF($F15=-1,0,IF(Q$13<=$M14,IF(ISERROR(MATCH(Q$13,OFFSET($M14,1,0,ROW($M$164)-ROW($M14)-1),0)),ROW($M$164)-ROW($M14)-1,MATCH(Q$13,OFFSET($M14,1,0,ROW($M$164)-ROW($M14)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M14,0,1,,M14))","v":20},{"$f":"IF($F15=0,OFFSET(ORÇAMENTO!X$15,$F14,0),IF($F15<>-1,OFFSET(QCI!$O$13,$F15,0),\"\"))","v":{"v":758550.07,"d":" 758,550.07"}},"% Período:",{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(U15,4),U16/$S14)","v":{"v":0.6107308512937057,"d":"61.07%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(V15,4),V16/$S14)","v":{"v":0.24740834840342185,"d":"24.74%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(W15,4),W16/$S14)","v":{"v":0.08489223394310674,"d":"8.49%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(X15,4),X16/$S14)","v":{"v":0.056968566359765806,"d":"5.70%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y15,4),Y16/$S14)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z15,4),Z16/$S14)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA15,4),AA16/$S14)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB15,4),AB16/$S14)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC15,4),AC16/$S14)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD15,4),AD16/$S14)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE15,4),AE16/$S14)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF15,4),AF16/$S14)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F14),IF(1+COUNTIF($M$13:OFFSET(M14,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M14,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G15,-1,0),\"\")","v":""},{"$f":"IF(OR(S14=0,S14=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R14<>2),$F15=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H14<>0,ISNUMBER(H14)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 E15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(E16,1,0,$R14-2)))","v":{"v":463269.93000000005,"d":"463,269.93"}},{"$f":"IF(OR($R14<>2,AUTOEVENTO<>\"manual\",$F15>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M14&\"$\"","v":"1$"},null,{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 U15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(U16,1,0,$R14-2)))","v":{"v":463269.93000000005,"d":"463,269.93"}},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 V15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(V16,1,0,$R14-2)))","v":{"v":187671.62000000002,"d":"187,671.62"}},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 W15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(W16,1,0,$R14-2)))","v":{"v":64395.009999999995,"d":"64,395.01"}},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 X15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(X16,1,0,$R14-2)))","v":{"v":43213.509999999995,"d":"43,213.51"}},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 Y15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(Y16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 Z15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(Z16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 AA15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AA16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 AB15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AB16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 AC15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AC16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 AD15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AD16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 AE15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AE16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F16,\n                        0),\n                 AF15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AF16,1,0,$R14-2)))","v":0}]
[{"$f":"IF($M17>1,_xlfn.CONCAT($I17,\" \",$J17),\"\")","v":{"$error":"#NAME?"}},{"$f":"OFFSET(B17,-3,0)+1","v":2},{"$f":"IF($R17<>2,0,IF($S17=0,1,IF(F18>0,OFFSET(QCI!$M$13,SUBSTITUTE(F18,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F17,0))/$S17))","v":0.3019},{"$f":"IF($R17<>2,0,IF($S17=0,1,IF(F18>0,OFFSET(QCI!$N$13,SUBSTITUTE(F18,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F17,0))/$S17))","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(E18,4),E19/$S17)","v":{"v":0.3896725242814918,"d":"38.97%"}},{"$f":"IF(B17<=ORÇAMENTO.MáximoListaCrono,MATCH(B17,ORÇAMENTO.ListaCrono,0),NA())","v":2},{"$f":"IF(AND($F18<>-1,$S17>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S17=0,S17=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R17<>2),$F18=0),\"Linha\",ROUND(1-SUM(U17:AG17),4)))","v":"Linha"},{"$f":"IF($F18=0,OFFSET(ORÇAMENTO!O$15,$F17,0),IF($F18<>-1,OFFSET(QCI!$D$13,$F18,0),\"\"))","v":"1.1."},{"$f":"IF($F18=0,OFFSET(ORÇAMENTO!R$15,$F17,0),IF($F18<>-1,OFFSET(QCI!$G$13,$F18,0),\"\"))","v":"Serviços Preliminares"},null,null,{"$f":"IF($F18=0,OFFSET(ORÇAMENTO!C$15,$F17,0),1)","v":2},{"$f":"IF($F18=-1,0,IF(N$13<=$M17,IF(ISERROR(MATCH(N$13,OFFSET($M17,1,0,ROW($M$164)-ROW($M17)-1),0)),ROW($M$164)-ROW($M17)-1,MATCH(N$13,OFFSET($M17,1,0,ROW($M$164)-ROW($M17)-1),0)-1),0))","v":17},{"$f":"IF($F18=-1,0,IF(O$13<=$M17,IF(ISERROR(MATCH(O$13,OFFSET($M17,1,0,ROW($M$164)-ROW($M17)-1),0)),ROW($M$164)-ROW($M17)-1,MATCH(O$13,OFFSET($M17,1,0,ROW($M$164)-ROW($M17)-1),0)-1),0))","v":2},{"$f":"IF($F18=-1,0,IF(P$13<=$M17,IF(ISERROR(MATCH(P$13,OFFSET($M17,1,0,ROW($M$164)-ROW($M17)-1),0)),ROW($M$164)-ROW($M17)-1,MATCH(P$13,OFFSET($M17,1,0,ROW($M$164)-ROW($M17)-1),0)-1),0))","v":0},{"$f":"IF($F18=-1,0,IF(Q$13<=$M17,IF(ISERROR(MATCH(Q$13,OFFSET($M17,1,0,ROW($M$164)-ROW($M17)-1),0)),ROW($M$164)-ROW($M17)-1,MATCH(Q$13,OFFSET($M17,1,0,ROW($M$164)-ROW($M17)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M17,0,1,,M17))","v":2},{"$f":"IF($F18=0,OFFSET(ORÇAMENTO!X$15,$F17,0),IF($F18<>-1,OFFSET(QCI!$O$13,$F18,0),\"\"))","v":{"v":6742.79,"d":" 6,742.79"}},"% Período:",{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(U18,4),U19/$S17)","v":{"v":0.3896725242814918,"d":"38.97%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(V18,4),V19/$S17)","v":{"v":0.2034424919061694,"d":"20.34%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(W18,4),W19/$S17)","v":{"v":0.2034424919061694,"d":"20.34%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(X18,4),X19/$S17)","v":{"v":0.2034424919061694,"d":"20.34%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y18,4),Y19/$S17)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z18,4),Z19/$S17)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA18,4),AA19/$S17)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB18,4),AB19/$S17)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC18,4),AC19/$S17)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD18,4),AD19/$S17)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE18,4),AE19/$S17)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF18,4),AF19/$S17)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F17),IF(1+COUNTIF($M$13:OFFSET(M17,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M17,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G18,-1,0),\"\")","v":""},{"$f":"IF(OR(S17=0,S17=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R17<>2),$F18=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H17<>0,ISNUMBER(H17)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 E18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(E19,1,0,$R17-2)))","v":{"v":2627.48,"d":"2,627.48"}},{"$f":"IF(OR($R17<>2,AUTOEVENTO<>\"manual\",$F18>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M17&\"$\"","v":"2$"},null,{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 U18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(U19,1,0,$R17-2)))","v":{"v":2627.48,"d":"2,627.48"}},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 V18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(V19,1,0,$R17-2)))","v":{"v":1371.77,"d":"1,371.77"}},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 W18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(W19,1,0,$R17-2)))","v":{"v":1371.77,"d":"1,371.77"}},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 X18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(X19,1,0,$R17-2)))","v":{"v":1371.77,"d":"1,371.77"}},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 Y18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(Y19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 Z18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(Z19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 AA18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AA19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 AB18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AB19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 AC18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AC19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 AD18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AD19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 AE18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AE19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F19,\n                        0),\n                 AF18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AF19,1,0,$R17-2)))","v":0}]
[{"$f":"IF($M20>1,_xlfn.CONCAT($I20,\" \",$J20),\"\")","v":{"$error":"#NAME?"}},{"$f":"OFFSET(B20,-3,0)+1","v":3},{"$f":"IF($R20<>2,0,IF($S20=0,1,IF(F21>0,OFFSET(QCI!$M$13,SUBSTITUTE(F21,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F20,0))/$S20))","v":0.3019},{"$f":"IF($R20<>2,0,IF($S20=0,1,IF(F21>0,OFFSET(QCI!$N$13,SUBSTITUTE(F21,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F20,0))/$S20))","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(E21,4),E22/$S20)","v":{"v":0.7136286731223227,"d":"71.36%"}},{"$f":"IF(B20<=ORÇAMENTO.MáximoListaCrono,MATCH(B20,ORÇAMENTO.ListaCrono,0),NA())","v":5},{"$f":"IF(AND($F21<>-1,$S20>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S20=0,S20=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R20<>2),$F21=0),\"Linha\",ROUND(1-SUM(U20:AG20),4)))","v":"Linha"},{"$f":"IF($F21=0,OFFSET(ORÇAMENTO!O$15,$F20,0),IF($F21<>-1,OFFSET(QCI!$D$13,$F21,0),\"\"))","v":"1.2."},{"$f":"IF($F21=0,OFFSET(ORÇAMENTO!R$15,$F20,0),IF($F21<>-1,OFFSET(QCI!$G$13,$F21,0),\"\"))","v":"Pavimentação Asfáltica"},null,null,{"$f":"IF($F21=0,OFFSET(ORÇAMENTO!C$15,$F20,0),1)","v":2},{"$f":"IF($F21=-1,0,IF(N$13<=$M20,IF(ISERROR(MATCH(N$13,OFFSET($M20,1,0,ROW($M$164)-ROW($M20)-1),0)),ROW($M$164)-ROW($M20)-1,MATCH(N$13,OFFSET($M20,1,0,ROW($M$164)-ROW($M20)-1),0)-1),0))","v":14},{"$f":"IF($F21=-1,0,IF(O$13<=$M20,IF(ISERROR(MATCH(O$13,OFFSET($M20,1,0,ROW($M$164)-ROW($M20)-1),0)),ROW($M$164)-ROW($M20)-1,MATCH(O$13,OFFSET($M20,1,0,ROW($M$164)-ROW($M20)-1),0)-1),0))","v":2},{"$f":"IF($F21=-1,0,IF(P$13<=$M20,IF(ISERROR(MATCH(P$13,OFFSET($M20,1,0,ROW($M$164)-ROW($M20)-1),0)),ROW($M$164)-ROW($M20)-1,MATCH(P$13,OFFSET($M20,1,0,ROW($M$164)-ROW($M20)-1),0)-1),0))","v":0},{"$f":"IF($F21=-1,0,IF(Q$13<=$M20,IF(ISERROR(MATCH(Q$13,OFFSET($M20,1,0,ROW($M$164)-ROW($M20)-1),0)),ROW($M$164)-ROW($M20)-1,MATCH(Q$13,OFFSET($M20,1,0,ROW($M$164)-ROW($M20)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M20,0,1,,M20))","v":2},{"$f":"IF($F21=0,OFFSET(ORÇAMENTO!X$15,$F20,0),IF($F21<>-1,OFFSET(QCI!$O$13,$F21,0),\"\"))","v":{"v":642101.54,"d":" 642,101.54"}},"% Período:",{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(U21,4),U22/$S20)","v":{"v":0.7136286731223227,"d":"71.36%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(V21,4),V22/$S20)","v":{"v":0.28637132687767736,"d":"28.64%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(W21,4),W22/$S20)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(X21,4),X22/$S20)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y21,4),Y22/$S20)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z21,4),Z22/$S20)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA21,4),AA22/$S20)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB21,4),AB22/$S20)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC21,4),AC22/$S20)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD21,4),AD22/$S20)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE21,4),AE22/$S20)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF21,4),AF22/$S20)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F20),IF(1+COUNTIF($M$13:OFFSET(M20,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M20,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G21,-1,0),\"\")","v":""},{"$f":"IF(OR(S20=0,S20=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R20<>2),$F21=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H20<>0,ISNUMBER(H20)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 E21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(E22,1,0,$R20-2)))","v":{"v":458222.07000000007,"d":"458,222.07"}},{"$f":"IF(OR($R20<>2,AUTOEVENTO<>\"manual\",$F21>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M20&\"$\"","v":"2$"},null,{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 U21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(U22,1,0,$R20-2)))","v":{"v":458222.07000000007,"d":"458,222.07"}},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 V21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(V22,1,0,$R20-2)))","v":{"v":183879.47000000003,"d":"183,879.47"}},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 W21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(W22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 X21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(X22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 Y21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(Y22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 Z21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(Z22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 AA21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AA22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 AB21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AB22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 AC21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AC22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 AD21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AD22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 AE21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AE22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F22,\n                        0),\n                 AF21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AF22,1,0,$R20-2)))","v":0}]
[{"$f":"IF($M23>1,_xlfn.CONCAT($I23,\" \",$J23),\"\")","v":{"$error":"#NAME?"}},{"$f":"OFFSET(B23,-3,0)+1","v":4},{"$f":"IF($R23<>2,0,IF($S23=0,1,IF(F24>0,OFFSET(QCI!$M$13,SUBSTITUTE(F24,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F23,0))/$S23))","v":0.30190000000000006},{"$f":"IF($R23<>2,0,IF($S23=0,1,IF(F24>0,OFFSET(QCI!$N$13,SUBSTITUTE(F24,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F23,0))/$S23))","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(E24,4),E25/$S23)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(B23<=ORÇAMENTO.MáximoListaCrono,MATCH(B23,ORÇAMENTO.ListaCrono,0),NA())","v":11},{"$f":"IF(AND($F24<>-1,$S23>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S23=0,S23=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R23<>2),$F24=0),\"Linha\",ROUND(1-SUM(U23:AG23),4)))","v":"Linha"},{"$f":"IF($F24=0,OFFSET(ORÇAMENTO!O$15,$F23,0),IF($F24<>-1,OFFSET(QCI!$D$13,$F24,0),\"\"))","v":"1.3."},{"$f":"IF($F24=0,OFFSET(ORÇAMENTO!R$15,$F23,0),IF($F24<>-1,OFFSET(QCI!$G$13,$F24,0),\"\"))","v":"Acessibilidade"},null,null,{"$f":"IF($F24=0,OFFSET(ORÇAMENTO!C$15,$F23,0),1)","v":2},{"$f":"IF($F24=-1,0,IF(N$13<=$M23,IF(ISERROR(MATCH(N$13,OFFSET($M23,1,0,ROW($M$164)-ROW($M23)-1),0)),ROW($M$164)-ROW($M23)-1,MATCH(N$13,OFFSET($M23,1,0,ROW($M$164)-ROW($M23)-1),0)-1),0))","v":11},{"$f":"IF($F24=-1,0,IF(O$13<=$M23,IF(ISERROR(MATCH(O$13,OFFSET($M23,1,0,ROW($M$164)-ROW($M23)-1),0)),ROW($M$164)-ROW($M23)-1,MATCH(O$13,OFFSET($M23,1,0,ROW($M$164)-ROW($M23)-1),0)-1),0))","v":2},{"$f":"IF($F24=-1,0,IF(P$13<=$M23,IF(ISERROR(MATCH(P$13,OFFSET($M23,1,0,ROW($M$164)-ROW($M23)-1),0)),ROW($M$164)-ROW($M23)-1,MATCH(P$13,OFFSET($M23,1,0,ROW($M$164)-ROW($M23)-1),0)-1),0))","v":0},{"$f":"IF($F24=-1,0,IF(Q$13<=$M23,IF(ISERROR(MATCH(Q$13,OFFSET($M23,1,0,ROW($M$164)-ROW($M23)-1),0)),ROW($M$164)-ROW($M23)-1,MATCH(Q$13,OFFSET($M23,1,0,ROW($M$164)-ROW($M23)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M23,0,1,,M23))","v":2},{"$f":"IF($F24=0,OFFSET(ORÇAMENTO!X$15,$F23,0),IF($F24<>-1,OFFSET(QCI!$O$13,$F24,0),\"\"))","v":{"v":74898.76,"d":" 74,898.76"}},"% Período:",{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(U24,4),U25/$S23)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(V24,4),V25/$S23)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(W24,4),W25/$S23)","v":{"v":0.8091303514237086,"d":"80.91%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(X24,4),X25/$S23)","v":{"v":0.19086964857629152,"d":"19.09%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y24,4),Y25/$S23)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z24,4),Z25/$S23)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA24,4),AA25/$S23)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB24,4),AB25/$S23)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC24,4),AC25/$S23)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD24,4),AD25/$S23)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE24,4),AE25/$S23)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF24,4),AF25/$S23)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F23),IF(1+COUNTIF($M$13:OFFSET(M23,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M23,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G24,-1,0),\"\")","v":""},{"$f":"IF(OR(S23=0,S23=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R23<>2),$F24=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H23<>0,ISNUMBER(H23)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 E24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(E25,1,0,$R23-2)))","v":0},{"$f":"IF(OR($R23<>2,AUTOEVENTO<>\"manual\",$F24>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M23&\"$\"","v":"2$"},null,{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 U24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(U25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 V24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(V25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 W24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(W25,1,0,$R23-2)))","v":{"v":60602.86,"d":"60,602.86"}},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 X24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(X25,1,0,$R23-2)))","v":{"v":14295.9,"d":"14,295.90"}},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 Y24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(Y25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 Z24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(Z25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 AA24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AA25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 AB24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AB25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 AC24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AC25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 AD24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AD25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 AE24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AE25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F25,\n                        0),\n                 AF24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AF25,1,0,$R23-2)))","v":0}]
[{"$f":"IF($M26>1,_xlfn.CONCAT($I26,\" \",$J26),\"\")","v":{"$error":"#NAME?"}},{"$f":"OFFSET(B26,-3,0)+1","v":5},{"$f":"IF($R26<>2,0,IF($S26=0,1,IF(F27>0,OFFSET(QCI!$M$13,SUBSTITUTE(F27,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F26,0))/$S26))","v":0.30189999999999995},{"$f":"IF($R26<>2,0,IF($S26=0,1,IF(F27>0,OFFSET(QCI!$N$13,SUBSTITUTE(F27,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F26,0))/$S26))","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(E27,4),E28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(B26<=ORÇAMENTO.MáximoListaCrono,MATCH(B26,ORÇAMENTO.ListaCrono,0),NA())","v":14},{"$f":"IF(AND($F27<>-1,$S26>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S26=0,S26=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R26<>2),$F27=0),\"Linha\",ROUND(1-SUM(U26:AG26),4)))","v":"Linha"},{"$f":"IF($F27=0,OFFSET(ORÇAMENTO!O$15,$F26,0),IF($F27<>-1,OFFSET(QCI!$D$13,$F27,0),\"\"))","v":"1.4."},{"$f":"IF($F27=0,OFFSET(ORÇAMENTO!R$15,$F26,0),IF($F27<>-1,OFFSET(QCI!$G$13,$F27,0),\"\"))","v":"Sinalização Viária"},null,null,{"$f":"IF($F27=0,OFFSET(ORÇAMENTO!C$15,$F26,0),1)","v":2},{"$f":"IF($F27=-1,0,IF(N$13<=$M26,IF(ISERROR(MATCH(N$13,OFFSET($M26,1,0,ROW($M$164)-ROW($M26)-1),0)),ROW($M$164)-ROW($M26)-1,MATCH(N$13,OFFSET($M26,1,0,ROW($M$164)-ROW($M26)-1),0)-1),0))","v":8},{"$f":"IF($F27=-1,0,IF(O$13<=$M26,IF(ISERROR(MATCH(O$13,OFFSET($M26,1,0,ROW($M$164)-ROW($M26)-1),0)),ROW($M$164)-ROW($M26)-1,MATCH(O$13,OFFSET($M26,1,0,ROW($M$164)-ROW($M26)-1),0)-1),0))","v":2},{"$f":"IF($F27=-1,0,IF(P$13<=$M26,IF(ISERROR(MATCH(P$13,OFFSET($M26,1,0,ROW($M$164)-ROW($M26)-1),0)),ROW($M$164)-ROW($M26)-1,MATCH(P$13,OFFSET($M26,1,0,ROW($M$164)-ROW($M26)-1),0)-1),0))","v":0},{"$f":"IF($F27=-1,0,IF(Q$13<=$M26,IF(ISERROR(MATCH(Q$13,OFFSET($M26,1,0,ROW($M$164)-ROW($M26)-1),0)),ROW($M$164)-ROW($M26)-1,MATCH(Q$13,OFFSET($M26,1,0,ROW($M$164)-ROW($M26)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M26,0,1,,M26))","v":2},{"$f":"IF($F27=0,OFFSET(ORÇAMENTO!X$15,$F26,0),IF($F27<>-1,OFFSET(QCI!$O$13,$F27,0),\"\"))","v":{"v":9281.2,"d":" 9,281.20"}},"% Período:",{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(U27,4),U28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(V27,4),V28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(W27,4),W28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(X27,4),X28/$S26)","v":{"v":0.9999999999999998,"d":"100.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y27,4),Y28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z27,4),Z28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA27,4),AA28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB27,4),AB28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC27,4),AC28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD27,4),AD28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE27,4),AE28/$S26)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF27,4),AF28/$S26)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F26),IF(1+COUNTIF($M$13:OFFSET(M26,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M26,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G27,-1,0),\"\")","v":""},{"$f":"IF(OR(S26=0,S26=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R26<>2),$F27=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H26<>0,ISNUMBER(H26)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 E27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(E28,1,0,$R26-2)))","v":0},{"$f":"IF(OR($R26<>2,AUTOEVENTO<>\"manual\",$F27>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M26&\"$\"","v":"2$"},null,{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 U27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(U28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 V27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(V28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 W27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(W28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 X27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(X28,1,0,$R26-2)))","v":{"v":9281.199999999999,"d":"9,281.20"}},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 Y27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(Y28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 Z27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(Z28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 AA27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AA28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 AB27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AB28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 AC27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AC28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 AD27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AD28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 AE27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AE28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F28,\n                        0),\n                 AF27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AF28,1,0,$R26-2)))","v":0}]
[{"$f":"IF($M29>1,_xlfn.CONCAT($I29,\" \",$J29),\"\")","v":{"$error":"#NAME?"}},{"$f":"OFFSET(B29,-3,0)+1","v":6},{"$f":"IF($R29<>2,0,IF($S29=0,1,IF(F30>0,OFFSET(QCI!$M$13,SUBSTITUTE(F30,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F29,0))/$S29))","v":0.30189999999999995},{"$f":"IF($R29<>2,0,IF($S29=0,1,IF(F30>0,OFFSET(QCI!$N$13,SUBSTITUTE(F30,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F29,0))/$S29))","v":0},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(E30,4),E31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(B29<=ORÇAMENTO.MáximoListaCrono,MATCH(B29,ORÇAMENTO.ListaCrono,0),NA())","v":18},{"$f":"IF(AND($F30<>-1,$S29>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S29=0,S29=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R29<>2),$F30=0),\"Linha\",ROUND(1-SUM(U29:AG29),4)))","v":"Linha"},{"$f":"IF($F30=0,OFFSET(ORÇAMENTO!O$15,$F29,0),IF($F30<>-1,OFFSET(QCI!$D$13,$F30,0),\"\"))","v":"1.5."},{"$f":"IF($F30=0,OFFSET(ORÇAMENTO!R$15,$F29,0),IF($F30<>-1,OFFSET(QCI!$G$13,$F30,0),\"\"))","v":"Serviços Complementares"},null,null,{"$f":"IF($F30=0,OFFSET(ORÇAMENTO!C$15,$F29,0),1)","v":2},{"$f":"IF($F30=-1,0,IF(N$13<=$M29,IF(ISERROR(MATCH(N$13,OFFSET($M29,1,0,ROW($M$164)-ROW($M29)-1),0)),ROW($M$164)-ROW($M29)-1,MATCH(N$13,OFFSET($M29,1,0,ROW($M$164)-ROW($M29)-1),0)-1),0))","v":5},{"$f":"IF($F30=-1,0,IF(O$13<=$M29,IF(ISERROR(MATCH(O$13,OFFSET($M29,1,0,ROW($M$164)-ROW($M29)-1),0)),ROW($M$164)-ROW($M29)-1,MATCH(O$13,OFFSET($M29,1,0,ROW($M$164)-ROW($M29)-1),0)-1),0))","v":2},{"$f":"IF($F30=-1,0,IF(P$13<=$M29,IF(ISERROR(MATCH(P$13,OFFSET($M29,1,0,ROW($M$164)-ROW($M29)-1),0)),ROW($M$164)-ROW($M29)-1,MATCH(P$13,OFFSET($M29,1,0,ROW($M$164)-ROW($M29)-1),0)-1),0))","v":0},{"$f":"IF($F30=-1,0,IF(Q$13<=$M29,IF(ISERROR(MATCH(Q$13,OFFSET($M29,1,0,ROW($M$164)-ROW($M29)-1),0)),ROW($M$164)-ROW($M29)-1,MATCH(Q$13,OFFSET($M29,1,0,ROW($M$164)-ROW($M29)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M29,0,1,,M29))","v":2},{"$f":"IF($F30=0,OFFSET(ORÇAMENTO!X$15,$F29,0),IF($F30<>-1,OFFSET(QCI!$O$13,$F30,0),\"\"))","v":{"v":15844.26,"d":" 15,844.26"}},"% Período:",{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(U30,4),U31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(V30,4),V31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(W30,4),W31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(X30,4),X31/$S29)","v":{"v":0.9999999999999999,"d":"100.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y30,4),Y31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z30,4),Z31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA30,4),AA31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB30,4),AB31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC30,4),AC31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD30,4),AD31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE30,4),AE31/$S29)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R29=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF30,4),AF31/$S29)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F29),IF(1+COUNTIF($M$13:OFFSET(M29,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M29,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G30,-1,0),\"\")","v":""},{"$f":"IF(OR(S29=0,S29=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R29<>2),$F30=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H29<>0,ISNUMBER(H29)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 E30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(E31,1,0,$R29-2)))","v":0},{"$f":"IF(OR($R29<>2,AUTOEVENTO<>\"manual\",$F30>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M29&\"$\"","v":"2$"},null,{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 U30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(U31,1,0,$R29-2)))","v":0},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 V30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(V31,1,0,$R29-2)))","v":0},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 W30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(W31,1,0,$R29-2)))","v":0},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 X30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(X31,1,0,$R29-2)))","v":{"v":15844.259999999998,"d":"15,844.26"}},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 Y30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(Y31,1,0,$R29-2)))","v":0},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 Z30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(Z31,1,0,$R29-2)))","v":0},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 AA30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(AA31,1,0,$R29-2)))","v":0},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 AB30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(AB31,1,0,$R29-2)))","v":0},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 AC30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(AC31,1,0,$R29-2)))","v":0},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 AD30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(AD31,1,0,$R29-2)))","v":0},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 AE30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(AE31,1,0,$R29-2)))","v":0},{"$f":"IF($R29=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F29)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F29,0)))\n                +IF(AND($F31<>\"\",$F31<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F31,\n                        0),\n                 AF30*$S29),\n          SUMIF(OFFSET($S31,1,0,$R29-2),($M29+1)&\"$\",OFFSET(AF31,1,0,$R29-2)))","v":0}]
[{"$f":"IF($M32>1,_xlfn.CONCAT($I32,\" \",$J32),\"\")","v":{"$error":"#NAME?"}},{"$f":"OFFSET(B32,-3,0)+1","v":7},{"$f":"IF($R32<>2,0,IF($S32=0,1,IF(F33>0,OFFSET(QCI!$M$13,SUBSTITUTE(F33,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F32,0))/$S32))","v":0.3019},{"$f":"IF($R32<>2,0,IF($S32=0,1,IF(F33>0,OFFSET(QCI!$N$13,SUBSTITUTE(F33,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F32,0))/$S32))","v":0},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(E33,4),E34/$S32)","v":{"v":0.25,"d":"25.00%"}},{"$f":"IF(B32<=ORÇAMENTO.MáximoListaCrono,MATCH(B32,ORÇAMENTO.ListaCrono,0),NA())","v":21},{"$f":"IF(AND($F33<>-1,$S32>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S32=0,S32=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R32<>2),$F33=0),\"Linha\",ROUND(1-SUM(U32:AG32),4)))","v":"Linha"},{"$f":"IF($F33=0,OFFSET(ORÇAMENTO!O$15,$F32,0),IF($F33<>-1,OFFSET(QCI!$D$13,$F33,0),\"\"))","v":"1.6."},{"$f":"IF($F33=0,OFFSET(ORÇAMENTO!R$15,$F32,0),IF($F33<>-1,OFFSET(QCI!$G$13,$F33,0),\"\"))","v":"Administração de Obra"},null,null,{"$f":"IF($F33=0,OFFSET(ORÇAMENTO!C$15,$F32,0),1)","v":2},{"$f":"IF($F33=-1,0,IF(N$13<=$M32,IF(ISERROR(MATCH(N$13,OFFSET($M32,1,0,ROW($M$164)-ROW($M32)-1),0)),ROW($M$164)-ROW($M32)-1,MATCH(N$13,OFFSET($M32,1,0,ROW($M$164)-ROW($M32)-1),0)-1),0))","v":2},{"$f":"IF($F33=-1,0,IF(O$13<=$M32,IF(ISERROR(MATCH(O$13,OFFSET($M32,1,0,ROW($M$164)-ROW($M32)-1),0)),ROW($M$164)-ROW($M32)-1,MATCH(O$13,OFFSET($M32,1,0,ROW($M$164)-ROW($M32)-1),0)-1),0))","v":131},{"$f":"IF($F33=-1,0,IF(P$13<=$M32,IF(ISERROR(MATCH(P$13,OFFSET($M32,1,0,ROW($M$164)-ROW($M32)-1),0)),ROW($M$164)-ROW($M32)-1,MATCH(P$13,OFFSET($M32,1,0,ROW($M$164)-ROW($M32)-1),0)-1),0))","v":0},{"$f":"IF($F33=-1,0,IF(Q$13<=$M32,IF(ISERROR(MATCH(Q$13,OFFSET($M32,1,0,ROW($M$164)-ROW($M32)-1),0)),ROW($M$164)-ROW($M32)-1,MATCH(Q$13,OFFSET($M32,1,0,ROW($M$164)-ROW($M32)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M32,0,1,,M32))","v":2},{"$f":"IF($F33=0,OFFSET(ORÇAMENTO!X$15,$F32,0),IF($F33<>-1,OFFSET(QCI!$O$13,$F33,0),\"\"))","v":{"v":9681.52,"d":" 9,681.52"}},"% Período:",{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(U33,4),U34/$S32)","v":{"v":0.25,"d":"25.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(V33,4),V34/$S32)","v":{"v":0.25,"d":"25.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(W33,4),W34/$S32)","v":{"v":0.25,"d":"25.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(X33,4),X34/$S32)","v":{"v":0.25,"d":"25.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y33,4),Y34/$S32)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z33,4),Z34/$S32)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA33,4),AA34/$S32)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB33,4),AB34/$S32)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC33,4),AC34/$S32)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD33,4),AD34/$S32)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE33,4),AE34/$S32)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(AND($R32=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF33,4),AF34/$S32)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F32),IF(1+COUNTIF($M$13:OFFSET(M32,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M32,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G33,-1,0),\"\")","v":""},{"$f":"IF(OR(S32=0,S32=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R32<>2),$F33=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H32<>0,ISNUMBER(H32)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 E33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(E34,1,0,$R32-2)))","v":{"v":2420.38,"d":"2,420.38"}},{"$f":"IF(OR($R32<>2,AUTOEVENTO<>\"manual\",$F33>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M32&\"$\"","v":"2$"},null,{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 U33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(U34,1,0,$R32-2)))","v":{"v":2420.38,"d":"2,420.38"}},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 V33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(V34,1,0,$R32-2)))","v":{"v":2420.38,"d":"2,420.38"}},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 W33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(W34,1,0,$R32-2)))","v":{"v":2420.38,"d":"2,420.38"}},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 X33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(X34,1,0,$R32-2)))","v":{"v":2420.38,"d":"2,420.38"}},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 Y33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(Y34,1,0,$R32-2)))","v":0},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 Z33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(Z34,1,0,$R32-2)))","v":0},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 AA33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(AA34,1,0,$R32-2)))","v":0},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 AB33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(AB34,1,0,$R32-2)))","v":0},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 AC33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(AC34,1,0,$R32-2)))","v":0},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 AD33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(AD34,1,0,$R32-2)))","v":0},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 AE33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(AE34,1,0,$R32-2)))","v":0},{"$f":"IF($R32=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F32)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F32,0)))\n                +IF(AND($F34<>\"\",$F34<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F34,\n                        0),\n                 AF33*$S32),\n          SUMIF(OFFSET($S34,1,0,$R32-2),($M32+1)&\"$\",OFFSET(AF34,1,0,$R32-2)))","v":0}]
[{"$f":"IF($M35>1,_xlfn.CONCAT($I35,\" \",$J35),\"\")","v":""},{"$f":"OFFSET(B35,-3,0)+1","v":8},{"$f":"IF($R35<>2,0,IF($S35=0,1,IF(F36>0,OFFSET(QCI!$M$13,SUBSTITUTE(F36,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F35,0))/$S35))","v":0},{"$f":"IF($R35<>2,0,IF($S35=0,1,IF(F36>0,OFFSET(QCI!$N$13,SUBSTITUTE(F36,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F35,0))/$S35))","v":0},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(E36,4),E37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(B35<=ORÇAMENTO.MáximoListaCrono,MATCH(B35,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F36<>-1,$S35>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S35=0,S35=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R35<>2),$F36=0),\"Linha\",ROUND(1-SUM(U35:AG35),4)))","v":"Linha"},{"$f":"IF($F36=0,OFFSET(ORÇAMENTO!O$15,$F35,0),IF($F36<>-1,OFFSET(QCI!$D$13,$F36,0),\"\"))","v":""},{"$f":"IF($F36=0,OFFSET(ORÇAMENTO!R$15,$F35,0),IF($F36<>-1,OFFSET(QCI!$G$13,$F36,0),\"\"))","v":""},null,null,{"$f":"IF($F36=0,OFFSET(ORÇAMENTO!C$15,$F35,0),1)","v":1},{"$f":"IF($F36=-1,0,IF(N$13<=$M35,IF(ISERROR(MATCH(N$13,OFFSET($M35,1,0,ROW($M$164)-ROW($M35)-1),0)),ROW($M$164)-ROW($M35)-1,MATCH(N$13,OFFSET($M35,1,0,ROW($M$164)-ROW($M35)-1),0)-1),0))","v":0},{"$f":"IF($F36=-1,0,IF(O$13<=$M35,IF(ISERROR(MATCH(O$13,OFFSET($M35,1,0,ROW($M$164)-ROW($M35)-1),0)),ROW($M$164)-ROW($M35)-1,MATCH(O$13,OFFSET($M35,1,0,ROW($M$164)-ROW($M35)-1),0)-1),0))","v":0},{"$f":"IF($F36=-1,0,IF(P$13<=$M35,IF(ISERROR(MATCH(P$13,OFFSET($M35,1,0,ROW($M$164)-ROW($M35)-1),0)),ROW($M$164)-ROW($M35)-1,MATCH(P$13,OFFSET($M35,1,0,ROW($M$164)-ROW($M35)-1),0)-1),0))","v":0},{"$f":"IF($F36=-1,0,IF(Q$13<=$M35,IF(ISERROR(MATCH(Q$13,OFFSET($M35,1,0,ROW($M$164)-ROW($M35)-1),0)),ROW($M$164)-ROW($M35)-1,MATCH(Q$13,OFFSET($M35,1,0,ROW($M$164)-ROW($M35)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M35,0,1,,M35))","v":0},{"$f":"IF($F36=0,OFFSET(ORÇAMENTO!X$15,$F35,0),IF($F36<>-1,OFFSET(QCI!$O$13,$F36,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(U36,4),U37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(V36,4),V37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(W36,4),W37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(X36,4),X37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y36,4),Y37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z36,4),Z37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA36,4),AA37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB36,4),AB37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC36,4),AC37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD36,4),AD37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE36,4),AE37/$S35)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R35=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF36,4),AF37/$S35)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F35),IF(1+COUNTIF($M$13:OFFSET(M35,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M35,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G36,-1,0),\"\")","v":""},{"$f":"IF(OR(S35=0,S35=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R35<>2),$F36=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H35<>0,ISNUMBER(H35)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 E36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(E37,1,0,$R35-2)))","v":0},{"$f":"IF(OR($R35<>2,AUTOEVENTO<>\"manual\",$F36>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M35&\"$\"","v":"1$"},null,{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 U36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(U37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 V36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(V37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 W36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(W37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 X36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(X37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 Y36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(Y37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 Z36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(Z37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 AA36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(AA37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 AB36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(AB37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 AC36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(AC37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 AD36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(AD37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 AE36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(AE37,1,0,$R35-2)))","v":0},{"$f":"IF($R35=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F35)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F35,0)))\n                +IF(AND($F37<>\"\",$F37<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F37,\n                        0),\n                 AF36*$S35),\n          SUMIF(OFFSET($S37,1,0,$R35-2),($M35+1)&\"$\",OFFSET(AF37,1,0,$R35-2)))","v":0}]
[{"$f":"IF($M38>1,_xlfn.CONCAT($I38,\" \",$J38),\"\")","v":""},{"$f":"OFFSET(B38,-3,0)+1","v":9},{"$f":"IF($R38<>2,0,IF($S38=0,1,IF(F39>0,OFFSET(QCI!$M$13,SUBSTITUTE(F39,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F38,0))/$S38))","v":0},{"$f":"IF($R38<>2,0,IF($S38=0,1,IF(F39>0,OFFSET(QCI!$N$13,SUBSTITUTE(F39,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F38,0))/$S38))","v":0},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(E39,4),E40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(B38<=ORÇAMENTO.MáximoListaCrono,MATCH(B38,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F39<>-1,$S38>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S38=0,S38=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R38<>2),$F39=0),\"Linha\",ROUND(1-SUM(U38:AG38),4)))","v":"Linha"},{"$f":"IF($F39=0,OFFSET(ORÇAMENTO!O$15,$F38,0),IF($F39<>-1,OFFSET(QCI!$D$13,$F39,0),\"\"))","v":""},{"$f":"IF($F39=0,OFFSET(ORÇAMENTO!R$15,$F38,0),IF($F39<>-1,OFFSET(QCI!$G$13,$F39,0),\"\"))","v":""},null,null,{"$f":"IF($F39=0,OFFSET(ORÇAMENTO!C$15,$F38,0),1)","v":1},{"$f":"IF($F39=-1,0,IF(N$13<=$M38,IF(ISERROR(MATCH(N$13,OFFSET($M38,1,0,ROW($M$164)-ROW($M38)-1),0)),ROW($M$164)-ROW($M38)-1,MATCH(N$13,OFFSET($M38,1,0,ROW($M$164)-ROW($M38)-1),0)-1),0))","v":0},{"$f":"IF($F39=-1,0,IF(O$13<=$M38,IF(ISERROR(MATCH(O$13,OFFSET($M38,1,0,ROW($M$164)-ROW($M38)-1),0)),ROW($M$164)-ROW($M38)-1,MATCH(O$13,OFFSET($M38,1,0,ROW($M$164)-ROW($M38)-1),0)-1),0))","v":0},{"$f":"IF($F39=-1,0,IF(P$13<=$M38,IF(ISERROR(MATCH(P$13,OFFSET($M38,1,0,ROW($M$164)-ROW($M38)-1),0)),ROW($M$164)-ROW($M38)-1,MATCH(P$13,OFFSET($M38,1,0,ROW($M$164)-ROW($M38)-1),0)-1),0))","v":0},{"$f":"IF($F39=-1,0,IF(Q$13<=$M38,IF(ISERROR(MATCH(Q$13,OFFSET($M38,1,0,ROW($M$164)-ROW($M38)-1),0)),ROW($M$164)-ROW($M38)-1,MATCH(Q$13,OFFSET($M38,1,0,ROW($M$164)-ROW($M38)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M38,0,1,,M38))","v":0},{"$f":"IF($F39=0,OFFSET(ORÇAMENTO!X$15,$F38,0),IF($F39<>-1,OFFSET(QCI!$O$13,$F39,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(U39,4),U40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(V39,4),V40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(W39,4),W40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(X39,4),X40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y39,4),Y40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z39,4),Z40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA39,4),AA40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB39,4),AB40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC39,4),AC40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD39,4),AD40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE39,4),AE40/$S38)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R38=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF39,4),AF40/$S38)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F38),IF(1+COUNTIF($M$13:OFFSET(M38,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M38,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G39,-1,0),\"\")","v":""},{"$f":"IF(OR(S38=0,S38=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R38<>2),$F39=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H38<>0,ISNUMBER(H38)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 E39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(E40,1,0,$R38-2)))","v":0},{"$f":"IF(OR($R38<>2,AUTOEVENTO<>\"manual\",$F39>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M38&\"$\"","v":"1$"},null,{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 U39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(U40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 V39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(V40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 W39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(W40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 X39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(X40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 Y39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(Y40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 Z39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(Z40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 AA39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(AA40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 AB39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(AB40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 AC39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(AC40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 AD39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(AD40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 AE39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(AE40,1,0,$R38-2)))","v":0},{"$f":"IF($R38=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F38)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F38,0)))\n                +IF(AND($F40<>\"\",$F40<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F40,\n                        0),\n                 AF39*$S38),\n          SUMIF(OFFSET($S40,1,0,$R38-2),($M38+1)&\"$\",OFFSET(AF40,1,0,$R38-2)))","v":0}]
[{"$f":"IF($M41>1,_xlfn.CONCAT($I41,\" \",$J41),\"\")","v":""},{"$f":"OFFSET(B41,-3,0)+1","v":10},{"$f":"IF($R41<>2,0,IF($S41=0,1,IF(F42>0,OFFSET(QCI!$M$13,SUBSTITUTE(F42,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F41,0))/$S41))","v":0},{"$f":"IF($R41<>2,0,IF($S41=0,1,IF(F42>0,OFFSET(QCI!$N$13,SUBSTITUTE(F42,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F41,0))/$S41))","v":0},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(E42,4),E43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(B41<=ORÇAMENTO.MáximoListaCrono,MATCH(B41,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F42<>-1,$S41>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S41=0,S41=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R41<>2),$F42=0),\"Linha\",ROUND(1-SUM(U41:AG41),4)))","v":"Linha"},{"$f":"IF($F42=0,OFFSET(ORÇAMENTO!O$15,$F41,0),IF($F42<>-1,OFFSET(QCI!$D$13,$F42,0),\"\"))","v":""},{"$f":"IF($F42=0,OFFSET(ORÇAMENTO!R$15,$F41,0),IF($F42<>-1,OFFSET(QCI!$G$13,$F42,0),\"\"))","v":""},null,null,{"$f":"IF($F42=0,OFFSET(ORÇAMENTO!C$15,$F41,0),1)","v":1},{"$f":"IF($F42=-1,0,IF(N$13<=$M41,IF(ISERROR(MATCH(N$13,OFFSET($M41,1,0,ROW($M$164)-ROW($M41)-1),0)),ROW($M$164)-ROW($M41)-1,MATCH(N$13,OFFSET($M41,1,0,ROW($M$164)-ROW($M41)-1),0)-1),0))","v":0},{"$f":"IF($F42=-1,0,IF(O$13<=$M41,IF(ISERROR(MATCH(O$13,OFFSET($M41,1,0,ROW($M$164)-ROW($M41)-1),0)),ROW($M$164)-ROW($M41)-1,MATCH(O$13,OFFSET($M41,1,0,ROW($M$164)-ROW($M41)-1),0)-1),0))","v":0},{"$f":"IF($F42=-1,0,IF(P$13<=$M41,IF(ISERROR(MATCH(P$13,OFFSET($M41,1,0,ROW($M$164)-ROW($M41)-1),0)),ROW($M$164)-ROW($M41)-1,MATCH(P$13,OFFSET($M41,1,0,ROW($M$164)-ROW($M41)-1),0)-1),0))","v":0},{"$f":"IF($F42=-1,0,IF(Q$13<=$M41,IF(ISERROR(MATCH(Q$13,OFFSET($M41,1,0,ROW($M$164)-ROW($M41)-1),0)),ROW($M$164)-ROW($M41)-1,MATCH(Q$13,OFFSET($M41,1,0,ROW($M$164)-ROW($M41)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M41,0,1,,M41))","v":0},{"$f":"IF($F42=0,OFFSET(ORÇAMENTO!X$15,$F41,0),IF($F42<>-1,OFFSET(QCI!$O$13,$F42,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(U42,4),U43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(V42,4),V43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(W42,4),W43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(X42,4),X43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y42,4),Y43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z42,4),Z43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA42,4),AA43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB42,4),AB43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC42,4),AC43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD42,4),AD43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE42,4),AE43/$S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R41=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF42,4),AF43/$S41)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F41),IF(1+COUNTIF($M$13:OFFSET(M41,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M41,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G42,-1,0),\"\")","v":""},{"$f":"IF(OR(S41=0,S41=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R41<>2),$F42=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H41<>0,ISNUMBER(H41)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 E42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(E43,1,0,$R41-2)))","v":0},{"$f":"IF(OR($R41<>2,AUTOEVENTO<>\"manual\",$F42>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M41&\"$\"","v":"1$"},null,{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 U42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(U43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 V42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(V43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 W42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(W43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 X42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(X43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 Y42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(Y43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 Z42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(Z43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 AA42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(AA43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 AB42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(AB43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 AC42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(AC43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 AD42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(AD43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 AE42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(AE43,1,0,$R41-2)))","v":0},{"$f":"IF($R41=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F41)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F41,0)))\n                +IF(AND($F43<>\"\",$F43<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F43,\n                        0),\n                 AF42*$S41),\n          SUMIF(OFFSET($S43,1,0,$R41-2),($M41+1)&\"$\",OFFSET(AF43,1,0,$R41-2)))","v":0}]
[{"$f":"IF($M44>1,_xlfn.CONCAT($I44,\" \",$J44),\"\")","v":""},{"$f":"OFFSET(B44,-3,0)+1","v":11},{"$f":"IF($R44<>2,0,IF($S44=0,1,IF(F45>0,OFFSET(QCI!$M$13,SUBSTITUTE(F45,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F44,0))/$S44))","v":0},{"$f":"IF($R44<>2,0,IF($S44=0,1,IF(F45>0,OFFSET(QCI!$N$13,SUBSTITUTE(F45,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F44,0))/$S44))","v":0},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(E45,4),E46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(B44<=ORÇAMENTO.MáximoListaCrono,MATCH(B44,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F45<>-1,$S44>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S44=0,S44=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R44<>2),$F45=0),\"Linha\",ROUND(1-SUM(U44:AG44),4)))","v":"Linha"},{"$f":"IF($F45=0,OFFSET(ORÇAMENTO!O$15,$F44,0),IF($F45<>-1,OFFSET(QCI!$D$13,$F45,0),\"\"))","v":""},{"$f":"IF($F45=0,OFFSET(ORÇAMENTO!R$15,$F44,0),IF($F45<>-1,OFFSET(QCI!$G$13,$F45,0),\"\"))","v":""},null,null,{"$f":"IF($F45=0,OFFSET(ORÇAMENTO!C$15,$F44,0),1)","v":1},{"$f":"IF($F45=-1,0,IF(N$13<=$M44,IF(ISERROR(MATCH(N$13,OFFSET($M44,1,0,ROW($M$164)-ROW($M44)-1),0)),ROW($M$164)-ROW($M44)-1,MATCH(N$13,OFFSET($M44,1,0,ROW($M$164)-ROW($M44)-1),0)-1),0))","v":0},{"$f":"IF($F45=-1,0,IF(O$13<=$M44,IF(ISERROR(MATCH(O$13,OFFSET($M44,1,0,ROW($M$164)-ROW($M44)-1),0)),ROW($M$164)-ROW($M44)-1,MATCH(O$13,OFFSET($M44,1,0,ROW($M$164)-ROW($M44)-1),0)-1),0))","v":0},{"$f":"IF($F45=-1,0,IF(P$13<=$M44,IF(ISERROR(MATCH(P$13,OFFSET($M44,1,0,ROW($M$164)-ROW($M44)-1),0)),ROW($M$164)-ROW($M44)-1,MATCH(P$13,OFFSET($M44,1,0,ROW($M$164)-ROW($M44)-1),0)-1),0))","v":0},{"$f":"IF($F45=-1,0,IF(Q$13<=$M44,IF(ISERROR(MATCH(Q$13,OFFSET($M44,1,0,ROW($M$164)-ROW($M44)-1),0)),ROW($M$164)-ROW($M44)-1,MATCH(Q$13,OFFSET($M44,1,0,ROW($M$164)-ROW($M44)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M44,0,1,,M44))","v":0},{"$f":"IF($F45=0,OFFSET(ORÇAMENTO!X$15,$F44,0),IF($F45<>-1,OFFSET(QCI!$O$13,$F45,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(U45,4),U46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(V45,4),V46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(W45,4),W46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(X45,4),X46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y45,4),Y46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z45,4),Z46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA45,4),AA46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB45,4),AB46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC45,4),AC46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD45,4),AD46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE45,4),AE46/$S44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R44=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF45,4),AF46/$S44)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F44),IF(1+COUNTIF($M$13:OFFSET(M44,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M44,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G45,-1,0),\"\")","v":""},{"$f":"IF(OR(S44=0,S44=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R44<>2),$F45=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H44<>0,ISNUMBER(H44)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 E45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(E46,1,0,$R44-2)))","v":0},{"$f":"IF(OR($R44<>2,AUTOEVENTO<>\"manual\",$F45>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M44&\"$\"","v":"1$"},null,{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 U45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(U46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 V45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(V46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 W45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(W46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 X45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(X46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 Y45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(Y46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 Z45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(Z46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 AA45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(AA46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 AB45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(AB46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 AC45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(AC46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 AD45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(AD46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 AE45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(AE46,1,0,$R44-2)))","v":0},{"$f":"IF($R44=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F44)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F44,0)))\n                +IF(AND($F46<>\"\",$F46<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F46,\n                        0),\n                 AF45*$S44),\n          SUMIF(OFFSET($S46,1,0,$R44-2),($M44+1)&\"$\",OFFSET(AF46,1,0,$R44-2)))","v":0}]
[{"$f":"IF($M47>1,_xlfn.CONCAT($I47,\" \",$J47),\"\")","v":""},{"$f":"OFFSET(B47,-3,0)+1","v":12},{"$f":"IF($R47<>2,0,IF($S47=0,1,IF(F48>0,OFFSET(QCI!$M$13,SUBSTITUTE(F48,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F47,0))/$S47))","v":0},{"$f":"IF($R47<>2,0,IF($S47=0,1,IF(F48>0,OFFSET(QCI!$N$13,SUBSTITUTE(F48,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F47,0))/$S47))","v":0},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(E48,4),E49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(B47<=ORÇAMENTO.MáximoListaCrono,MATCH(B47,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F48<>-1,$S47>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S47=0,S47=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R47<>2),$F48=0),\"Linha\",ROUND(1-SUM(U47:AG47),4)))","v":"Linha"},{"$f":"IF($F48=0,OFFSET(ORÇAMENTO!O$15,$F47,0),IF($F48<>-1,OFFSET(QCI!$D$13,$F48,0),\"\"))","v":""},{"$f":"IF($F48=0,OFFSET(ORÇAMENTO!R$15,$F47,0),IF($F48<>-1,OFFSET(QCI!$G$13,$F48,0),\"\"))","v":""},null,null,{"$f":"IF($F48=0,OFFSET(ORÇAMENTO!C$15,$F47,0),1)","v":1},{"$f":"IF($F48=-1,0,IF(N$13<=$M47,IF(ISERROR(MATCH(N$13,OFFSET($M47,1,0,ROW($M$164)-ROW($M47)-1),0)),ROW($M$164)-ROW($M47)-1,MATCH(N$13,OFFSET($M47,1,0,ROW($M$164)-ROW($M47)-1),0)-1),0))","v":0},{"$f":"IF($F48=-1,0,IF(O$13<=$M47,IF(ISERROR(MATCH(O$13,OFFSET($M47,1,0,ROW($M$164)-ROW($M47)-1),0)),ROW($M$164)-ROW($M47)-1,MATCH(O$13,OFFSET($M47,1,0,ROW($M$164)-ROW($M47)-1),0)-1),0))","v":0},{"$f":"IF($F48=-1,0,IF(P$13<=$M47,IF(ISERROR(MATCH(P$13,OFFSET($M47,1,0,ROW($M$164)-ROW($M47)-1),0)),ROW($M$164)-ROW($M47)-1,MATCH(P$13,OFFSET($M47,1,0,ROW($M$164)-ROW($M47)-1),0)-1),0))","v":0},{"$f":"IF($F48=-1,0,IF(Q$13<=$M47,IF(ISERROR(MATCH(Q$13,OFFSET($M47,1,0,ROW($M$164)-ROW($M47)-1),0)),ROW($M$164)-ROW($M47)-1,MATCH(Q$13,OFFSET($M47,1,0,ROW($M$164)-ROW($M47)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M47,0,1,,M47))","v":0},{"$f":"IF($F48=0,OFFSET(ORÇAMENTO!X$15,$F47,0),IF($F48<>-1,OFFSET(QCI!$O$13,$F48,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(U48,4),U49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(V48,4),V49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(W48,4),W49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(X48,4),X49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y48,4),Y49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z48,4),Z49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA48,4),AA49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB48,4),AB49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC48,4),AC49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD48,4),AD49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE48,4),AE49/$S47)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R47=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF48,4),AF49/$S47)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F47),IF(1+COUNTIF($M$13:OFFSET(M47,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M47,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G48,-1,0),\"\")","v":""},{"$f":"IF(OR(S47=0,S47=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R47<>2),$F48=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H47<>0,ISNUMBER(H47)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 E48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(E49,1,0,$R47-2)))","v":0},{"$f":"IF(OR($R47<>2,AUTOEVENTO<>\"manual\",$F48>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M47&\"$\"","v":"1$"},null,{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 U48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(U49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 V48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(V49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 W48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(W49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 X48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(X49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 Y48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(Y49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 Z48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(Z49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 AA48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(AA49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 AB48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(AB49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 AC48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(AC49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 AD48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(AD49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 AE48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(AE49,1,0,$R47-2)))","v":0},{"$f":"IF($R47=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F47)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F47,0)))\n                +IF(AND($F49<>\"\",$F49<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F49,\n                        0),\n                 AF48*$S47),\n          SUMIF(OFFSET($S49,1,0,$R47-2),($M47+1)&\"$\",OFFSET(AF49,1,0,$R47-2)))","v":0}]
[{"$f":"IF($M50>1,_xlfn.CONCAT($I50,\" \",$J50),\"\")","v":""},{"$f":"OFFSET(B50,-3,0)+1","v":13},{"$f":"IF($R50<>2,0,IF($S50=0,1,IF(F51>0,OFFSET(QCI!$M$13,SUBSTITUTE(F51,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F50,0))/$S50))","v":0},{"$f":"IF($R50<>2,0,IF($S50=0,1,IF(F51>0,OFFSET(QCI!$N$13,SUBSTITUTE(F51,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F50,0))/$S50))","v":0},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(E51,4),E52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(B50<=ORÇAMENTO.MáximoListaCrono,MATCH(B50,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F51<>-1,$S50>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S50=0,S50=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R50<>2),$F51=0),\"Linha\",ROUND(1-SUM(U50:AG50),4)))","v":"Linha"},{"$f":"IF($F51=0,OFFSET(ORÇAMENTO!O$15,$F50,0),IF($F51<>-1,OFFSET(QCI!$D$13,$F51,0),\"\"))","v":""},{"$f":"IF($F51=0,OFFSET(ORÇAMENTO!R$15,$F50,0),IF($F51<>-1,OFFSET(QCI!$G$13,$F51,0),\"\"))","v":""},null,null,{"$f":"IF($F51=0,OFFSET(ORÇAMENTO!C$15,$F50,0),1)","v":1},{"$f":"IF($F51=-1,0,IF(N$13<=$M50,IF(ISERROR(MATCH(N$13,OFFSET($M50,1,0,ROW($M$164)-ROW($M50)-1),0)),ROW($M$164)-ROW($M50)-1,MATCH(N$13,OFFSET($M50,1,0,ROW($M$164)-ROW($M50)-1),0)-1),0))","v":0},{"$f":"IF($F51=-1,0,IF(O$13<=$M50,IF(ISERROR(MATCH(O$13,OFFSET($M50,1,0,ROW($M$164)-ROW($M50)-1),0)),ROW($M$164)-ROW($M50)-1,MATCH(O$13,OFFSET($M50,1,0,ROW($M$164)-ROW($M50)-1),0)-1),0))","v":0},{"$f":"IF($F51=-1,0,IF(P$13<=$M50,IF(ISERROR(MATCH(P$13,OFFSET($M50,1,0,ROW($M$164)-ROW($M50)-1),0)),ROW($M$164)-ROW($M50)-1,MATCH(P$13,OFFSET($M50,1,0,ROW($M$164)-ROW($M50)-1),0)-1),0))","v":0},{"$f":"IF($F51=-1,0,IF(Q$13<=$M50,IF(ISERROR(MATCH(Q$13,OFFSET($M50,1,0,ROW($M$164)-ROW($M50)-1),0)),ROW($M$164)-ROW($M50)-1,MATCH(Q$13,OFFSET($M50,1,0,ROW($M$164)-ROW($M50)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M50,0,1,,M50))","v":0},{"$f":"IF($F51=0,OFFSET(ORÇAMENTO!X$15,$F50,0),IF($F51<>-1,OFFSET(QCI!$O$13,$F51,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(U51,4),U52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(V51,4),V52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(W51,4),W52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(X51,4),X52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y51,4),Y52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z51,4),Z52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA51,4),AA52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB51,4),AB52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC51,4),AC52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD51,4),AD52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE51,4),AE52/$S50)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R50=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF51,4),AF52/$S50)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F50),IF(1+COUNTIF($M$13:OFFSET(M50,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M50,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G51,-1,0),\"\")","v":""},{"$f":"IF(OR(S50=0,S50=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R50<>2),$F51=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H50<>0,ISNUMBER(H50)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 E51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(E52,1,0,$R50-2)))","v":0},{"$f":"IF(OR($R50<>2,AUTOEVENTO<>\"manual\",$F51>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M50&\"$\"","v":"1$"},null,{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 U51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(U52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 V51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(V52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 W51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(W52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 X51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(X52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 Y51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(Y52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 Z51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(Z52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 AA51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(AA52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 AB51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(AB52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 AC51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(AC52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 AD51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(AD52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 AE51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(AE52,1,0,$R50-2)))","v":0},{"$f":"IF($R50=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F50)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F50,0)))\n                +IF(AND($F52<>\"\",$F52<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F52,\n                        0),\n                 AF51*$S50),\n          SUMIF(OFFSET($S52,1,0,$R50-2),($M50+1)&\"$\",OFFSET(AF52,1,0,$R50-2)))","v":0}]
[{"$f":"IF($M53>1,_xlfn.CONCAT($I53,\" \",$J53),\"\")","v":""},{"$f":"OFFSET(B53,-3,0)+1","v":14},{"$f":"IF($R53<>2,0,IF($S53=0,1,IF(F54>0,OFFSET(QCI!$M$13,SUBSTITUTE(F54,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F53,0))/$S53))","v":0},{"$f":"IF($R53<>2,0,IF($S53=0,1,IF(F54>0,OFFSET(QCI!$N$13,SUBSTITUTE(F54,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F53,0))/$S53))","v":0},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(E54,4),E55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(B53<=ORÇAMENTO.MáximoListaCrono,MATCH(B53,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F54<>-1,$S53>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S53=0,S53=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R53<>2),$F54=0),\"Linha\",ROUND(1-SUM(U53:AG53),4)))","v":"Linha"},{"$f":"IF($F54=0,OFFSET(ORÇAMENTO!O$15,$F53,0),IF($F54<>-1,OFFSET(QCI!$D$13,$F54,0),\"\"))","v":""},{"$f":"IF($F54=0,OFFSET(ORÇAMENTO!R$15,$F53,0),IF($F54<>-1,OFFSET(QCI!$G$13,$F54,0),\"\"))","v":""},null,null,{"$f":"IF($F54=0,OFFSET(ORÇAMENTO!C$15,$F53,0),1)","v":1},{"$f":"IF($F54=-1,0,IF(N$13<=$M53,IF(ISERROR(MATCH(N$13,OFFSET($M53,1,0,ROW($M$164)-ROW($M53)-1),0)),ROW($M$164)-ROW($M53)-1,MATCH(N$13,OFFSET($M53,1,0,ROW($M$164)-ROW($M53)-1),0)-1),0))","v":0},{"$f":"IF($F54=-1,0,IF(O$13<=$M53,IF(ISERROR(MATCH(O$13,OFFSET($M53,1,0,ROW($M$164)-ROW($M53)-1),0)),ROW($M$164)-ROW($M53)-1,MATCH(O$13,OFFSET($M53,1,0,ROW($M$164)-ROW($M53)-1),0)-1),0))","v":0},{"$f":"IF($F54=-1,0,IF(P$13<=$M53,IF(ISERROR(MATCH(P$13,OFFSET($M53,1,0,ROW($M$164)-ROW($M53)-1),0)),ROW($M$164)-ROW($M53)-1,MATCH(P$13,OFFSET($M53,1,0,ROW($M$164)-ROW($M53)-1),0)-1),0))","v":0},{"$f":"IF($F54=-1,0,IF(Q$13<=$M53,IF(ISERROR(MATCH(Q$13,OFFSET($M53,1,0,ROW($M$164)-ROW($M53)-1),0)),ROW($M$164)-ROW($M53)-1,MATCH(Q$13,OFFSET($M53,1,0,ROW($M$164)-ROW($M53)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M53,0,1,,M53))","v":0},{"$f":"IF($F54=0,OFFSET(ORÇAMENTO!X$15,$F53,0),IF($F54<>-1,OFFSET(QCI!$O$13,$F54,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(U54,4),U55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(V54,4),V55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(W54,4),W55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(X54,4),X55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y54,4),Y55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z54,4),Z55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA54,4),AA55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB54,4),AB55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC54,4),AC55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD54,4),AD55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE54,4),AE55/$S53)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R53=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF54,4),AF55/$S53)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F53),IF(1+COUNTIF($M$13:OFFSET(M53,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M53,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G54,-1,0),\"\")","v":""},{"$f":"IF(OR(S53=0,S53=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R53<>2),$F54=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H53<>0,ISNUMBER(H53)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 E54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(E55,1,0,$R53-2)))","v":0},{"$f":"IF(OR($R53<>2,AUTOEVENTO<>\"manual\",$F54>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M53&\"$\"","v":"1$"},null,{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 U54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(U55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 V54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(V55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 W54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(W55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 X54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(X55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 Y54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(Y55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 Z54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(Z55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 AA54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(AA55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 AB54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(AB55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 AC54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(AC55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 AD54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(AD55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 AE54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(AE55,1,0,$R53-2)))","v":0},{"$f":"IF($R53=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F53)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F53,0)))\n                +IF(AND($F55<>\"\",$F55<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F55,\n                        0),\n                 AF54*$S53),\n          SUMIF(OFFSET($S55,1,0,$R53-2),($M53+1)&\"$\",OFFSET(AF55,1,0,$R53-2)))","v":0}]
[{"$f":"IF($M56>1,_xlfn.CONCAT($I56,\" \",$J56),\"\")","v":""},{"$f":"OFFSET(B56,-3,0)+1","v":15},{"$f":"IF($R56<>2,0,IF($S56=0,1,IF(F57>0,OFFSET(QCI!$M$13,SUBSTITUTE(F57,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F56,0))/$S56))","v":0},{"$f":"IF($R56<>2,0,IF($S56=0,1,IF(F57>0,OFFSET(QCI!$N$13,SUBSTITUTE(F57,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F56,0))/$S56))","v":0},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(E57,4),E58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(B56<=ORÇAMENTO.MáximoListaCrono,MATCH(B56,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F57<>-1,$S56>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S56=0,S56=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R56<>2),$F57=0),\"Linha\",ROUND(1-SUM(U56:AG56),4)))","v":"Linha"},{"$f":"IF($F57=0,OFFSET(ORÇAMENTO!O$15,$F56,0),IF($F57<>-1,OFFSET(QCI!$D$13,$F57,0),\"\"))","v":""},{"$f":"IF($F57=0,OFFSET(ORÇAMENTO!R$15,$F56,0),IF($F57<>-1,OFFSET(QCI!$G$13,$F57,0),\"\"))","v":""},null,null,{"$f":"IF($F57=0,OFFSET(ORÇAMENTO!C$15,$F56,0),1)","v":1},{"$f":"IF($F57=-1,0,IF(N$13<=$M56,IF(ISERROR(MATCH(N$13,OFFSET($M56,1,0,ROW($M$164)-ROW($M56)-1),0)),ROW($M$164)-ROW($M56)-1,MATCH(N$13,OFFSET($M56,1,0,ROW($M$164)-ROW($M56)-1),0)-1),0))","v":0},{"$f":"IF($F57=-1,0,IF(O$13<=$M56,IF(ISERROR(MATCH(O$13,OFFSET($M56,1,0,ROW($M$164)-ROW($M56)-1),0)),ROW($M$164)-ROW($M56)-1,MATCH(O$13,OFFSET($M56,1,0,ROW($M$164)-ROW($M56)-1),0)-1),0))","v":0},{"$f":"IF($F57=-1,0,IF(P$13<=$M56,IF(ISERROR(MATCH(P$13,OFFSET($M56,1,0,ROW($M$164)-ROW($M56)-1),0)),ROW($M$164)-ROW($M56)-1,MATCH(P$13,OFFSET($M56,1,0,ROW($M$164)-ROW($M56)-1),0)-1),0))","v":0},{"$f":"IF($F57=-1,0,IF(Q$13<=$M56,IF(ISERROR(MATCH(Q$13,OFFSET($M56,1,0,ROW($M$164)-ROW($M56)-1),0)),ROW($M$164)-ROW($M56)-1,MATCH(Q$13,OFFSET($M56,1,0,ROW($M$164)-ROW($M56)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M56,0,1,,M56))","v":0},{"$f":"IF($F57=0,OFFSET(ORÇAMENTO!X$15,$F56,0),IF($F57<>-1,OFFSET(QCI!$O$13,$F57,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(U57,4),U58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(V57,4),V58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(W57,4),W58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(X57,4),X58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y57,4),Y58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z57,4),Z58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA57,4),AA58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB57,4),AB58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC57,4),AC58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD57,4),AD58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE57,4),AE58/$S56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R56=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF57,4),AF58/$S56)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F56),IF(1+COUNTIF($M$13:OFFSET(M56,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M56,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G57,-1,0),\"\")","v":""},{"$f":"IF(OR(S56=0,S56=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R56<>2),$F57=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H56<>0,ISNUMBER(H56)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 E57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(E58,1,0,$R56-2)))","v":0},{"$f":"IF(OR($R56<>2,AUTOEVENTO<>\"manual\",$F57>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M56&\"$\"","v":"1$"},null,{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 U57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(U58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 V57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(V58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 W57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(W58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 X57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(X58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 Y57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(Y58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 Z57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(Z58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 AA57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(AA58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 AB57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(AB58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 AC57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(AC58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 AD57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(AD58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 AE57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(AE58,1,0,$R56-2)))","v":0},{"$f":"IF($R56=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F56)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F56,0)))\n                +IF(AND($F58<>\"\",$F58<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F58,\n                        0),\n                 AF57*$S56),\n          SUMIF(OFFSET($S58,1,0,$R56-2),($M56+1)&\"$\",OFFSET(AF58,1,0,$R56-2)))","v":0}]
[{"$f":"IF($M59>1,_xlfn.CONCAT($I59,\" \",$J59),\"\")","v":""},{"$f":"OFFSET(B59,-3,0)+1","v":16},{"$f":"IF($R59<>2,0,IF($S59=0,1,IF(F60>0,OFFSET(QCI!$M$13,SUBSTITUTE(F60,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F59,0))/$S59))","v":0},{"$f":"IF($R59<>2,0,IF($S59=0,1,IF(F60>0,OFFSET(QCI!$N$13,SUBSTITUTE(F60,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F59,0))/$S59))","v":0},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(E60,4),E61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(B59<=ORÇAMENTO.MáximoListaCrono,MATCH(B59,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F60<>-1,$S59>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S59=0,S59=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R59<>2),$F60=0),\"Linha\",ROUND(1-SUM(U59:AG59),4)))","v":"Linha"},{"$f":"IF($F60=0,OFFSET(ORÇAMENTO!O$15,$F59,0),IF($F60<>-1,OFFSET(QCI!$D$13,$F60,0),\"\"))","v":""},{"$f":"IF($F60=0,OFFSET(ORÇAMENTO!R$15,$F59,0),IF($F60<>-1,OFFSET(QCI!$G$13,$F60,0),\"\"))","v":""},null,null,{"$f":"IF($F60=0,OFFSET(ORÇAMENTO!C$15,$F59,0),1)","v":1},{"$f":"IF($F60=-1,0,IF(N$13<=$M59,IF(ISERROR(MATCH(N$13,OFFSET($M59,1,0,ROW($M$164)-ROW($M59)-1),0)),ROW($M$164)-ROW($M59)-1,MATCH(N$13,OFFSET($M59,1,0,ROW($M$164)-ROW($M59)-1),0)-1),0))","v":0},{"$f":"IF($F60=-1,0,IF(O$13<=$M59,IF(ISERROR(MATCH(O$13,OFFSET($M59,1,0,ROW($M$164)-ROW($M59)-1),0)),ROW($M$164)-ROW($M59)-1,MATCH(O$13,OFFSET($M59,1,0,ROW($M$164)-ROW($M59)-1),0)-1),0))","v":0},{"$f":"IF($F60=-1,0,IF(P$13<=$M59,IF(ISERROR(MATCH(P$13,OFFSET($M59,1,0,ROW($M$164)-ROW($M59)-1),0)),ROW($M$164)-ROW($M59)-1,MATCH(P$13,OFFSET($M59,1,0,ROW($M$164)-ROW($M59)-1),0)-1),0))","v":0},{"$f":"IF($F60=-1,0,IF(Q$13<=$M59,IF(ISERROR(MATCH(Q$13,OFFSET($M59,1,0,ROW($M$164)-ROW($M59)-1),0)),ROW($M$164)-ROW($M59)-1,MATCH(Q$13,OFFSET($M59,1,0,ROW($M$164)-ROW($M59)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M59,0,1,,M59))","v":0},{"$f":"IF($F60=0,OFFSET(ORÇAMENTO!X$15,$F59,0),IF($F60<>-1,OFFSET(QCI!$O$13,$F60,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(U60,4),U61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(V60,4),V61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(W60,4),W61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(X60,4),X61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y60,4),Y61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z60,4),Z61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA60,4),AA61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB60,4),AB61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC60,4),AC61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD60,4),AD61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE60,4),AE61/$S59)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R59=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF60,4),AF61/$S59)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F59),IF(1+COUNTIF($M$13:OFFSET(M59,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M59,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G60,-1,0),\"\")","v":""},{"$f":"IF(OR(S59=0,S59=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R59<>2),$F60=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H59<>0,ISNUMBER(H59)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 E60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(E61,1,0,$R59-2)))","v":0},{"$f":"IF(OR($R59<>2,AUTOEVENTO<>\"manual\",$F60>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M59&\"$\"","v":"1$"},null,{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 U60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(U61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 V60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(V61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 W60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(W61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 X60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(X61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 Y60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(Y61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 Z60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(Z61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 AA60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(AA61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 AB60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(AB61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 AC60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(AC61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 AD60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(AD61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 AE60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(AE61,1,0,$R59-2)))","v":0},{"$f":"IF($R59=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F59)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F59,0)))\n                +IF(AND($F61<>\"\",$F61<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F61,\n                        0),\n                 AF60*$S59),\n          SUMIF(OFFSET($S61,1,0,$R59-2),($M59+1)&\"$\",OFFSET(AF61,1,0,$R59-2)))","v":0}]
[{"$f":"IF($M62>1,_xlfn.CONCAT($I62,\" \",$J62),\"\")","v":""},{"$f":"OFFSET(B62,-3,0)+1","v":17},{"$f":"IF($R62<>2,0,IF($S62=0,1,IF(F63>0,OFFSET(QCI!$M$13,SUBSTITUTE(F63,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F62,0))/$S62))","v":0},{"$f":"IF($R62<>2,0,IF($S62=0,1,IF(F63>0,OFFSET(QCI!$N$13,SUBSTITUTE(F63,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F62,0))/$S62))","v":0},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(E63,4),E64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(B62<=ORÇAMENTO.MáximoListaCrono,MATCH(B62,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F63<>-1,$S62>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S62=0,S62=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R62<>2),$F63=0),\"Linha\",ROUND(1-SUM(U62:AG62),4)))","v":"Linha"},{"$f":"IF($F63=0,OFFSET(ORÇAMENTO!O$15,$F62,0),IF($F63<>-1,OFFSET(QCI!$D$13,$F63,0),\"\"))","v":""},{"$f":"IF($F63=0,OFFSET(ORÇAMENTO!R$15,$F62,0),IF($F63<>-1,OFFSET(QCI!$G$13,$F63,0),\"\"))","v":""},null,null,{"$f":"IF($F63=0,OFFSET(ORÇAMENTO!C$15,$F62,0),1)","v":1},{"$f":"IF($F63=-1,0,IF(N$13<=$M62,IF(ISERROR(MATCH(N$13,OFFSET($M62,1,0,ROW($M$164)-ROW($M62)-1),0)),ROW($M$164)-ROW($M62)-1,MATCH(N$13,OFFSET($M62,1,0,ROW($M$164)-ROW($M62)-1),0)-1),0))","v":0},{"$f":"IF($F63=-1,0,IF(O$13<=$M62,IF(ISERROR(MATCH(O$13,OFFSET($M62,1,0,ROW($M$164)-ROW($M62)-1),0)),ROW($M$164)-ROW($M62)-1,MATCH(O$13,OFFSET($M62,1,0,ROW($M$164)-ROW($M62)-1),0)-1),0))","v":0},{"$f":"IF($F63=-1,0,IF(P$13<=$M62,IF(ISERROR(MATCH(P$13,OFFSET($M62,1,0,ROW($M$164)-ROW($M62)-1),0)),ROW($M$164)-ROW($M62)-1,MATCH(P$13,OFFSET($M62,1,0,ROW($M$164)-ROW($M62)-1),0)-1),0))","v":0},{"$f":"IF($F63=-1,0,IF(Q$13<=$M62,IF(ISERROR(MATCH(Q$13,OFFSET($M62,1,0,ROW($M$164)-ROW($M62)-1),0)),ROW($M$164)-ROW($M62)-1,MATCH(Q$13,OFFSET($M62,1,0,ROW($M$164)-ROW($M62)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M62,0,1,,M62))","v":0},{"$f":"IF($F63=0,OFFSET(ORÇAMENTO!X$15,$F62,0),IF($F63<>-1,OFFSET(QCI!$O$13,$F63,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(U63,4),U64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(V63,4),V64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(W63,4),W64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(X63,4),X64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y63,4),Y64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z63,4),Z64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA63,4),AA64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB63,4),AB64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC63,4),AC64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD63,4),AD64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE63,4),AE64/$S62)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R62=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF63,4),AF64/$S62)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F62),IF(1+COUNTIF($M$13:OFFSET(M62,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M62,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G63,-1,0),\"\")","v":""},{"$f":"IF(OR(S62=0,S62=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R62<>2),$F63=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H62<>0,ISNUMBER(H62)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 E63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(E64,1,0,$R62-2)))","v":0},{"$f":"IF(OR($R62<>2,AUTOEVENTO<>\"manual\",$F63>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M62&\"$\"","v":"1$"},null,{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 U63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(U64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 V63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(V64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 W63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(W64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 X63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(X64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 Y63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(Y64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 Z63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(Z64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 AA63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(AA64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 AB63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(AB64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 AC63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(AC64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 AD63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(AD64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 AE63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(AE64,1,0,$R62-2)))","v":0},{"$f":"IF($R62=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F62)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F62,0)))\n                +IF(AND($F64<>\"\",$F64<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F64,\n                        0),\n                 AF63*$S62),\n          SUMIF(OFFSET($S64,1,0,$R62-2),($M62+1)&\"$\",OFFSET(AF64,1,0,$R62-2)))","v":0}]
[{"$f":"IF($M65>1,_xlfn.CONCAT($I65,\" \",$J65),\"\")","v":""},{"$f":"OFFSET(B65,-3,0)+1","v":18},{"$f":"IF($R65<>2,0,IF($S65=0,1,IF(F66>0,OFFSET(QCI!$M$13,SUBSTITUTE(F66,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F65,0))/$S65))","v":0},{"$f":"IF($R65<>2,0,IF($S65=0,1,IF(F66>0,OFFSET(QCI!$N$13,SUBSTITUTE(F66,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F65,0))/$S65))","v":0},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(E66,4),E67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(B65<=ORÇAMENTO.MáximoListaCrono,MATCH(B65,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F66<>-1,$S65>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S65=0,S65=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R65<>2),$F66=0),\"Linha\",ROUND(1-SUM(U65:AG65),4)))","v":"Linha"},{"$f":"IF($F66=0,OFFSET(ORÇAMENTO!O$15,$F65,0),IF($F66<>-1,OFFSET(QCI!$D$13,$F66,0),\"\"))","v":""},{"$f":"IF($F66=0,OFFSET(ORÇAMENTO!R$15,$F65,0),IF($F66<>-1,OFFSET(QCI!$G$13,$F66,0),\"\"))","v":""},null,null,{"$f":"IF($F66=0,OFFSET(ORÇAMENTO!C$15,$F65,0),1)","v":1},{"$f":"IF($F66=-1,0,IF(N$13<=$M65,IF(ISERROR(MATCH(N$13,OFFSET($M65,1,0,ROW($M$164)-ROW($M65)-1),0)),ROW($M$164)-ROW($M65)-1,MATCH(N$13,OFFSET($M65,1,0,ROW($M$164)-ROW($M65)-1),0)-1),0))","v":0},{"$f":"IF($F66=-1,0,IF(O$13<=$M65,IF(ISERROR(MATCH(O$13,OFFSET($M65,1,0,ROW($M$164)-ROW($M65)-1),0)),ROW($M$164)-ROW($M65)-1,MATCH(O$13,OFFSET($M65,1,0,ROW($M$164)-ROW($M65)-1),0)-1),0))","v":0},{"$f":"IF($F66=-1,0,IF(P$13<=$M65,IF(ISERROR(MATCH(P$13,OFFSET($M65,1,0,ROW($M$164)-ROW($M65)-1),0)),ROW($M$164)-ROW($M65)-1,MATCH(P$13,OFFSET($M65,1,0,ROW($M$164)-ROW($M65)-1),0)-1),0))","v":0},{"$f":"IF($F66=-1,0,IF(Q$13<=$M65,IF(ISERROR(MATCH(Q$13,OFFSET($M65,1,0,ROW($M$164)-ROW($M65)-1),0)),ROW($M$164)-ROW($M65)-1,MATCH(Q$13,OFFSET($M65,1,0,ROW($M$164)-ROW($M65)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M65,0,1,,M65))","v":0},{"$f":"IF($F66=0,OFFSET(ORÇAMENTO!X$15,$F65,0),IF($F66<>-1,OFFSET(QCI!$O$13,$F66,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(U66,4),U67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(V66,4),V67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(W66,4),W67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(X66,4),X67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y66,4),Y67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z66,4),Z67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA66,4),AA67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB66,4),AB67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC66,4),AC67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD66,4),AD67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE66,4),AE67/$S65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R65=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF66,4),AF67/$S65)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F65),IF(1+COUNTIF($M$13:OFFSET(M65,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M65,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G66,-1,0),\"\")","v":""},{"$f":"IF(OR(S65=0,S65=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R65<>2),$F66=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H65<>0,ISNUMBER(H65)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 E66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(E67,1,0,$R65-2)))","v":0},{"$f":"IF(OR($R65<>2,AUTOEVENTO<>\"manual\",$F66>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M65&\"$\"","v":"1$"},null,{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 U66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(U67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 V66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(V67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 W66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(W67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 X66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(X67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 Y66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(Y67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 Z66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(Z67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 AA66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(AA67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 AB66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(AB67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 AC66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(AC67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 AD66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(AD67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 AE66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(AE67,1,0,$R65-2)))","v":0},{"$f":"IF($R65=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F65)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F65,0)))\n                +IF(AND($F67<>\"\",$F67<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F67,\n                        0),\n                 AF66*$S65),\n          SUMIF(OFFSET($S67,1,0,$R65-2),($M65+1)&\"$\",OFFSET(AF67,1,0,$R65-2)))","v":0}]
[{"$f":"IF($M68>1,_xlfn.CONCAT($I68,\" \",$J68),\"\")","v":""},{"$f":"OFFSET(B68,-3,0)+1","v":19},{"$f":"IF($R68<>2,0,IF($S68=0,1,IF(F69>0,OFFSET(QCI!$M$13,SUBSTITUTE(F69,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F68,0))/$S68))","v":0},{"$f":"IF($R68<>2,0,IF($S68=0,1,IF(F69>0,OFFSET(QCI!$N$13,SUBSTITUTE(F69,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F68,0))/$S68))","v":0},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(E69,4),E70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(B68<=ORÇAMENTO.MáximoListaCrono,MATCH(B68,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F69<>-1,$S68>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S68=0,S68=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R68<>2),$F69=0),\"Linha\",ROUND(1-SUM(U68:AG68),4)))","v":"Linha"},{"$f":"IF($F69=0,OFFSET(ORÇAMENTO!O$15,$F68,0),IF($F69<>-1,OFFSET(QCI!$D$13,$F69,0),\"\"))","v":""},{"$f":"IF($F69=0,OFFSET(ORÇAMENTO!R$15,$F68,0),IF($F69<>-1,OFFSET(QCI!$G$13,$F69,0),\"\"))","v":""},null,null,{"$f":"IF($F69=0,OFFSET(ORÇAMENTO!C$15,$F68,0),1)","v":1},{"$f":"IF($F69=-1,0,IF(N$13<=$M68,IF(ISERROR(MATCH(N$13,OFFSET($M68,1,0,ROW($M$164)-ROW($M68)-1),0)),ROW($M$164)-ROW($M68)-1,MATCH(N$13,OFFSET($M68,1,0,ROW($M$164)-ROW($M68)-1),0)-1),0))","v":0},{"$f":"IF($F69=-1,0,IF(O$13<=$M68,IF(ISERROR(MATCH(O$13,OFFSET($M68,1,0,ROW($M$164)-ROW($M68)-1),0)),ROW($M$164)-ROW($M68)-1,MATCH(O$13,OFFSET($M68,1,0,ROW($M$164)-ROW($M68)-1),0)-1),0))","v":0},{"$f":"IF($F69=-1,0,IF(P$13<=$M68,IF(ISERROR(MATCH(P$13,OFFSET($M68,1,0,ROW($M$164)-ROW($M68)-1),0)),ROW($M$164)-ROW($M68)-1,MATCH(P$13,OFFSET($M68,1,0,ROW($M$164)-ROW($M68)-1),0)-1),0))","v":0},{"$f":"IF($F69=-1,0,IF(Q$13<=$M68,IF(ISERROR(MATCH(Q$13,OFFSET($M68,1,0,ROW($M$164)-ROW($M68)-1),0)),ROW($M$164)-ROW($M68)-1,MATCH(Q$13,OFFSET($M68,1,0,ROW($M$164)-ROW($M68)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M68,0,1,,M68))","v":0},{"$f":"IF($F69=0,OFFSET(ORÇAMENTO!X$15,$F68,0),IF($F69<>-1,OFFSET(QCI!$O$13,$F69,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(U69,4),U70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(V69,4),V70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(W69,4),W70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(X69,4),X70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y69,4),Y70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z69,4),Z70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA69,4),AA70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB69,4),AB70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC69,4),AC70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD69,4),AD70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE69,4),AE70/$S68)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R68=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF69,4),AF70/$S68)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F68),IF(1+COUNTIF($M$13:OFFSET(M68,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M68,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G69,-1,0),\"\")","v":""},{"$f":"IF(OR(S68=0,S68=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R68<>2),$F69=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H68<>0,ISNUMBER(H68)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 E69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(E70,1,0,$R68-2)))","v":0},{"$f":"IF(OR($R68<>2,AUTOEVENTO<>\"manual\",$F69>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M68&\"$\"","v":"1$"},null,{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 U69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(U70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 V69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(V70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 W69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(W70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 X69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(X70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 Y69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(Y70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 Z69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(Z70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 AA69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(AA70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 AB69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(AB70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 AC69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(AC70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 AD69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(AD70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 AE69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(AE70,1,0,$R68-2)))","v":0},{"$f":"IF($R68=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F68)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F68,0)))\n                +IF(AND($F70<>\"\",$F70<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F70,\n                        0),\n                 AF69*$S68),\n          SUMIF(OFFSET($S70,1,0,$R68-2),($M68+1)&\"$\",OFFSET(AF70,1,0,$R68-2)))","v":0}]
[{"$f":"IF($M71>1,_xlfn.CONCAT($I71,\" \",$J71),\"\")","v":""},{"$f":"OFFSET(B71,-3,0)+1","v":20},{"$f":"IF($R71<>2,0,IF($S71=0,1,IF(F72>0,OFFSET(QCI!$M$13,SUBSTITUTE(F72,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F71,0))/$S71))","v":0},{"$f":"IF($R71<>2,0,IF($S71=0,1,IF(F72>0,OFFSET(QCI!$N$13,SUBSTITUTE(F72,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F71,0))/$S71))","v":0},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(E72,4),E73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(B71<=ORÇAMENTO.MáximoListaCrono,MATCH(B71,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F72<>-1,$S71>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S71=0,S71=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R71<>2),$F72=0),\"Linha\",ROUND(1-SUM(U71:AG71),4)))","v":"Linha"},{"$f":"IF($F72=0,OFFSET(ORÇAMENTO!O$15,$F71,0),IF($F72<>-1,OFFSET(QCI!$D$13,$F72,0),\"\"))","v":""},{"$f":"IF($F72=0,OFFSET(ORÇAMENTO!R$15,$F71,0),IF($F72<>-1,OFFSET(QCI!$G$13,$F72,0),\"\"))","v":""},null,null,{"$f":"IF($F72=0,OFFSET(ORÇAMENTO!C$15,$F71,0),1)","v":1},{"$f":"IF($F72=-1,0,IF(N$13<=$M71,IF(ISERROR(MATCH(N$13,OFFSET($M71,1,0,ROW($M$164)-ROW($M71)-1),0)),ROW($M$164)-ROW($M71)-1,MATCH(N$13,OFFSET($M71,1,0,ROW($M$164)-ROW($M71)-1),0)-1),0))","v":0},{"$f":"IF($F72=-1,0,IF(O$13<=$M71,IF(ISERROR(MATCH(O$13,OFFSET($M71,1,0,ROW($M$164)-ROW($M71)-1),0)),ROW($M$164)-ROW($M71)-1,MATCH(O$13,OFFSET($M71,1,0,ROW($M$164)-ROW($M71)-1),0)-1),0))","v":0},{"$f":"IF($F72=-1,0,IF(P$13<=$M71,IF(ISERROR(MATCH(P$13,OFFSET($M71,1,0,ROW($M$164)-ROW($M71)-1),0)),ROW($M$164)-ROW($M71)-1,MATCH(P$13,OFFSET($M71,1,0,ROW($M$164)-ROW($M71)-1),0)-1),0))","v":0},{"$f":"IF($F72=-1,0,IF(Q$13<=$M71,IF(ISERROR(MATCH(Q$13,OFFSET($M71,1,0,ROW($M$164)-ROW($M71)-1),0)),ROW($M$164)-ROW($M71)-1,MATCH(Q$13,OFFSET($M71,1,0,ROW($M$164)-ROW($M71)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M71,0,1,,M71))","v":0},{"$f":"IF($F72=0,OFFSET(ORÇAMENTO!X$15,$F71,0),IF($F72<>-1,OFFSET(QCI!$O$13,$F72,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(U72,4),U73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(V72,4),V73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(W72,4),W73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(X72,4),X73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y72,4),Y73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z72,4),Z73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA72,4),AA73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB72,4),AB73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC72,4),AC73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD72,4),AD73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE72,4),AE73/$S71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R71=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF72,4),AF73/$S71)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F71),IF(1+COUNTIF($M$13:OFFSET(M71,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M71,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G72,-1,0),\"\")","v":""},{"$f":"IF(OR(S71=0,S71=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R71<>2),$F72=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H71<>0,ISNUMBER(H71)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 E72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(E73,1,0,$R71-2)))","v":0},{"$f":"IF(OR($R71<>2,AUTOEVENTO<>\"manual\",$F72>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M71&\"$\"","v":"1$"},null,{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 U72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(U73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 V72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(V73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 W72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(W73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 X72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(X73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 Y72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(Y73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 Z72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(Z73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 AA72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(AA73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 AB72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(AB73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 AC72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(AC73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 AD72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(AD73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 AE72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(AE73,1,0,$R71-2)))","v":0},{"$f":"IF($R71=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F71)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F71,0)))\n                +IF(AND($F73<>\"\",$F73<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F73,\n                        0),\n                 AF72*$S71),\n          SUMIF(OFFSET($S73,1,0,$R71-2),($M71+1)&\"$\",OFFSET(AF73,1,0,$R71-2)))","v":0}]
[{"$f":"IF($M74>1,_xlfn.CONCAT($I74,\" \",$J74),\"\")","v":""},{"$f":"OFFSET(B74,-3,0)+1","v":21},{"$f":"IF($R74<>2,0,IF($S74=0,1,IF(F75>0,OFFSET(QCI!$M$13,SUBSTITUTE(F75,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F74,0))/$S74))","v":0},{"$f":"IF($R74<>2,0,IF($S74=0,1,IF(F75>0,OFFSET(QCI!$N$13,SUBSTITUTE(F75,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F74,0))/$S74))","v":0},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(E75,4),E76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(B74<=ORÇAMENTO.MáximoListaCrono,MATCH(B74,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F75<>-1,$S74>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S74=0,S74=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R74<>2),$F75=0),\"Linha\",ROUND(1-SUM(U74:AG74),4)))","v":"Linha"},{"$f":"IF($F75=0,OFFSET(ORÇAMENTO!O$15,$F74,0),IF($F75<>-1,OFFSET(QCI!$D$13,$F75,0),\"\"))","v":""},{"$f":"IF($F75=0,OFFSET(ORÇAMENTO!R$15,$F74,0),IF($F75<>-1,OFFSET(QCI!$G$13,$F75,0),\"\"))","v":""},null,null,{"$f":"IF($F75=0,OFFSET(ORÇAMENTO!C$15,$F74,0),1)","v":1},{"$f":"IF($F75=-1,0,IF(N$13<=$M74,IF(ISERROR(MATCH(N$13,OFFSET($M74,1,0,ROW($M$164)-ROW($M74)-1),0)),ROW($M$164)-ROW($M74)-1,MATCH(N$13,OFFSET($M74,1,0,ROW($M$164)-ROW($M74)-1),0)-1),0))","v":0},{"$f":"IF($F75=-1,0,IF(O$13<=$M74,IF(ISERROR(MATCH(O$13,OFFSET($M74,1,0,ROW($M$164)-ROW($M74)-1),0)),ROW($M$164)-ROW($M74)-1,MATCH(O$13,OFFSET($M74,1,0,ROW($M$164)-ROW($M74)-1),0)-1),0))","v":0},{"$f":"IF($F75=-1,0,IF(P$13<=$M74,IF(ISERROR(MATCH(P$13,OFFSET($M74,1,0,ROW($M$164)-ROW($M74)-1),0)),ROW($M$164)-ROW($M74)-1,MATCH(P$13,OFFSET($M74,1,0,ROW($M$164)-ROW($M74)-1),0)-1),0))","v":0},{"$f":"IF($F75=-1,0,IF(Q$13<=$M74,IF(ISERROR(MATCH(Q$13,OFFSET($M74,1,0,ROW($M$164)-ROW($M74)-1),0)),ROW($M$164)-ROW($M74)-1,MATCH(Q$13,OFFSET($M74,1,0,ROW($M$164)-ROW($M74)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M74,0,1,,M74))","v":0},{"$f":"IF($F75=0,OFFSET(ORÇAMENTO!X$15,$F74,0),IF($F75<>-1,OFFSET(QCI!$O$13,$F75,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(U75,4),U76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(V75,4),V76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(W75,4),W76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(X75,4),X76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y75,4),Y76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z75,4),Z76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA75,4),AA76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB75,4),AB76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC75,4),AC76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD75,4),AD76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE75,4),AE76/$S74)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R74=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF75,4),AF76/$S74)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F74),IF(1+COUNTIF($M$13:OFFSET(M74,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M74,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G75,-1,0),\"\")","v":""},{"$f":"IF(OR(S74=0,S74=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R74<>2),$F75=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H74<>0,ISNUMBER(H74)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 E75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(E76,1,0,$R74-2)))","v":0},{"$f":"IF(OR($R74<>2,AUTOEVENTO<>\"manual\",$F75>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M74&\"$\"","v":"1$"},null,{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 U75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(U76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 V75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(V76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 W75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(W76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 X75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(X76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 Y75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(Y76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 Z75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(Z76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 AA75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(AA76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 AB75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(AB76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 AC75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(AC76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 AD75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(AD76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 AE75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(AE76,1,0,$R74-2)))","v":0},{"$f":"IF($R74=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F74)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F74,0)))\n                +IF(AND($F76<>\"\",$F76<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F76,\n                        0),\n                 AF75*$S74),\n          SUMIF(OFFSET($S76,1,0,$R74-2),($M74+1)&\"$\",OFFSET(AF76,1,0,$R74-2)))","v":0}]
[{"$f":"IF($M77>1,_xlfn.CONCAT($I77,\" \",$J77),\"\")","v":""},{"$f":"OFFSET(B77,-3,0)+1","v":22},{"$f":"IF($R77<>2,0,IF($S77=0,1,IF(F78>0,OFFSET(QCI!$M$13,SUBSTITUTE(F78,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F77,0))/$S77))","v":0},{"$f":"IF($R77<>2,0,IF($S77=0,1,IF(F78>0,OFFSET(QCI!$N$13,SUBSTITUTE(F78,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F77,0))/$S77))","v":0},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(E78,4),E79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(B77<=ORÇAMENTO.MáximoListaCrono,MATCH(B77,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F78<>-1,$S77>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S77=0,S77=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R77<>2),$F78=0),\"Linha\",ROUND(1-SUM(U77:AG77),4)))","v":"Linha"},{"$f":"IF($F78=0,OFFSET(ORÇAMENTO!O$15,$F77,0),IF($F78<>-1,OFFSET(QCI!$D$13,$F78,0),\"\"))","v":""},{"$f":"IF($F78=0,OFFSET(ORÇAMENTO!R$15,$F77,0),IF($F78<>-1,OFFSET(QCI!$G$13,$F78,0),\"\"))","v":""},null,null,{"$f":"IF($F78=0,OFFSET(ORÇAMENTO!C$15,$F77,0),1)","v":1},{"$f":"IF($F78=-1,0,IF(N$13<=$M77,IF(ISERROR(MATCH(N$13,OFFSET($M77,1,0,ROW($M$164)-ROW($M77)-1),0)),ROW($M$164)-ROW($M77)-1,MATCH(N$13,OFFSET($M77,1,0,ROW($M$164)-ROW($M77)-1),0)-1),0))","v":0},{"$f":"IF($F78=-1,0,IF(O$13<=$M77,IF(ISERROR(MATCH(O$13,OFFSET($M77,1,0,ROW($M$164)-ROW($M77)-1),0)),ROW($M$164)-ROW($M77)-1,MATCH(O$13,OFFSET($M77,1,0,ROW($M$164)-ROW($M77)-1),0)-1),0))","v":0},{"$f":"IF($F78=-1,0,IF(P$13<=$M77,IF(ISERROR(MATCH(P$13,OFFSET($M77,1,0,ROW($M$164)-ROW($M77)-1),0)),ROW($M$164)-ROW($M77)-1,MATCH(P$13,OFFSET($M77,1,0,ROW($M$164)-ROW($M77)-1),0)-1),0))","v":0},{"$f":"IF($F78=-1,0,IF(Q$13<=$M77,IF(ISERROR(MATCH(Q$13,OFFSET($M77,1,0,ROW($M$164)-ROW($M77)-1),0)),ROW($M$164)-ROW($M77)-1,MATCH(Q$13,OFFSET($M77,1,0,ROW($M$164)-ROW($M77)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M77,0,1,,M77))","v":0},{"$f":"IF($F78=0,OFFSET(ORÇAMENTO!X$15,$F77,0),IF($F78<>-1,OFFSET(QCI!$O$13,$F78,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(U78,4),U79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(V78,4),V79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(W78,4),W79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(X78,4),X79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y78,4),Y79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z78,4),Z79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA78,4),AA79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB78,4),AB79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC78,4),AC79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD78,4),AD79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE78,4),AE79/$S77)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R77=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF78,4),AF79/$S77)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F77),IF(1+COUNTIF($M$13:OFFSET(M77,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M77,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G78,-1,0),\"\")","v":""},{"$f":"IF(OR(S77=0,S77=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R77<>2),$F78=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H77<>0,ISNUMBER(H77)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 E78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(E79,1,0,$R77-2)))","v":0},{"$f":"IF(OR($R77<>2,AUTOEVENTO<>\"manual\",$F78>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M77&\"$\"","v":"1$"},null,{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 U78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(U79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 V78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(V79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 W78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(W79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 X78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(X79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 Y78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(Y79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 Z78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(Z79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 AA78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(AA79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 AB78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(AB79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 AC78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(AC79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 AD78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(AD79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 AE78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(AE79,1,0,$R77-2)))","v":0},{"$f":"IF($R77=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F77)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F77,0)))\n                +IF(AND($F79<>\"\",$F79<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F79,\n                        0),\n                 AF78*$S77),\n          SUMIF(OFFSET($S79,1,0,$R77-2),($M77+1)&\"$\",OFFSET(AF79,1,0,$R77-2)))","v":0}]
[{"$f":"IF($M80>1,_xlfn.CONCAT($I80,\" \",$J80),\"\")","v":""},{"$f":"OFFSET(B80,-3,0)+1","v":23},{"$f":"IF($R80<>2,0,IF($S80=0,1,IF(F81>0,OFFSET(QCI!$M$13,SUBSTITUTE(F81,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F80,0))/$S80))","v":0},{"$f":"IF($R80<>2,0,IF($S80=0,1,IF(F81>0,OFFSET(QCI!$N$13,SUBSTITUTE(F81,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F80,0))/$S80))","v":0},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(E81,4),E82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(B80<=ORÇAMENTO.MáximoListaCrono,MATCH(B80,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F81<>-1,$S80>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S80=0,S80=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R80<>2),$F81=0),\"Linha\",ROUND(1-SUM(U80:AG80),4)))","v":"Linha"},{"$f":"IF($F81=0,OFFSET(ORÇAMENTO!O$15,$F80,0),IF($F81<>-1,OFFSET(QCI!$D$13,$F81,0),\"\"))","v":""},{"$f":"IF($F81=0,OFFSET(ORÇAMENTO!R$15,$F80,0),IF($F81<>-1,OFFSET(QCI!$G$13,$F81,0),\"\"))","v":""},null,null,{"$f":"IF($F81=0,OFFSET(ORÇAMENTO!C$15,$F80,0),1)","v":1},{"$f":"IF($F81=-1,0,IF(N$13<=$M80,IF(ISERROR(MATCH(N$13,OFFSET($M80,1,0,ROW($M$164)-ROW($M80)-1),0)),ROW($M$164)-ROW($M80)-1,MATCH(N$13,OFFSET($M80,1,0,ROW($M$164)-ROW($M80)-1),0)-1),0))","v":0},{"$f":"IF($F81=-1,0,IF(O$13<=$M80,IF(ISERROR(MATCH(O$13,OFFSET($M80,1,0,ROW($M$164)-ROW($M80)-1),0)),ROW($M$164)-ROW($M80)-1,MATCH(O$13,OFFSET($M80,1,0,ROW($M$164)-ROW($M80)-1),0)-1),0))","v":0},{"$f":"IF($F81=-1,0,IF(P$13<=$M80,IF(ISERROR(MATCH(P$13,OFFSET($M80,1,0,ROW($M$164)-ROW($M80)-1),0)),ROW($M$164)-ROW($M80)-1,MATCH(P$13,OFFSET($M80,1,0,ROW($M$164)-ROW($M80)-1),0)-1),0))","v":0},{"$f":"IF($F81=-1,0,IF(Q$13<=$M80,IF(ISERROR(MATCH(Q$13,OFFSET($M80,1,0,ROW($M$164)-ROW($M80)-1),0)),ROW($M$164)-ROW($M80)-1,MATCH(Q$13,OFFSET($M80,1,0,ROW($M$164)-ROW($M80)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M80,0,1,,M80))","v":0},{"$f":"IF($F81=0,OFFSET(ORÇAMENTO!X$15,$F80,0),IF($F81<>-1,OFFSET(QCI!$O$13,$F81,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(U81,4),U82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(V81,4),V82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(W81,4),W82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(X81,4),X82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y81,4),Y82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z81,4),Z82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA81,4),AA82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB81,4),AB82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC81,4),AC82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD81,4),AD82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE81,4),AE82/$S80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R80=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF81,4),AF82/$S80)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F80),IF(1+COUNTIF($M$13:OFFSET(M80,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M80,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G81,-1,0),\"\")","v":""},{"$f":"IF(OR(S80=0,S80=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R80<>2),$F81=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H80<>0,ISNUMBER(H80)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 E81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(E82,1,0,$R80-2)))","v":0},{"$f":"IF(OR($R80<>2,AUTOEVENTO<>\"manual\",$F81>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M80&\"$\"","v":"1$"},null,{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 U81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(U82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 V81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(V82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 W81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(W82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 X81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(X82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 Y81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(Y82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 Z81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(Z82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 AA81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(AA82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 AB81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(AB82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 AC81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(AC82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 AD81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(AD82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 AE81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(AE82,1,0,$R80-2)))","v":0},{"$f":"IF($R80=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F80)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F80,0)))\n                +IF(AND($F82<>\"\",$F82<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F82,\n                        0),\n                 AF81*$S80),\n          SUMIF(OFFSET($S82,1,0,$R80-2),($M80+1)&\"$\",OFFSET(AF82,1,0,$R80-2)))","v":0}]
[{"$f":"IF($M83>1,_xlfn.CONCAT($I83,\" \",$J83),\"\")","v":""},{"$f":"OFFSET(B83,-3,0)+1","v":24},{"$f":"IF($R83<>2,0,IF($S83=0,1,IF(F84>0,OFFSET(QCI!$M$13,SUBSTITUTE(F84,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F83,0))/$S83))","v":0},{"$f":"IF($R83<>2,0,IF($S83=0,1,IF(F84>0,OFFSET(QCI!$N$13,SUBSTITUTE(F84,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F83,0))/$S83))","v":0},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(E84,4),E85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(B83<=ORÇAMENTO.MáximoListaCrono,MATCH(B83,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F84<>-1,$S83>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S83=0,S83=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R83<>2),$F84=0),\"Linha\",ROUND(1-SUM(U83:AG83),4)))","v":"Linha"},{"$f":"IF($F84=0,OFFSET(ORÇAMENTO!O$15,$F83,0),IF($F84<>-1,OFFSET(QCI!$D$13,$F84,0),\"\"))","v":""},{"$f":"IF($F84=0,OFFSET(ORÇAMENTO!R$15,$F83,0),IF($F84<>-1,OFFSET(QCI!$G$13,$F84,0),\"\"))","v":""},null,null,{"$f":"IF($F84=0,OFFSET(ORÇAMENTO!C$15,$F83,0),1)","v":1},{"$f":"IF($F84=-1,0,IF(N$13<=$M83,IF(ISERROR(MATCH(N$13,OFFSET($M83,1,0,ROW($M$164)-ROW($M83)-1),0)),ROW($M$164)-ROW($M83)-1,MATCH(N$13,OFFSET($M83,1,0,ROW($M$164)-ROW($M83)-1),0)-1),0))","v":0},{"$f":"IF($F84=-1,0,IF(O$13<=$M83,IF(ISERROR(MATCH(O$13,OFFSET($M83,1,0,ROW($M$164)-ROW($M83)-1),0)),ROW($M$164)-ROW($M83)-1,MATCH(O$13,OFFSET($M83,1,0,ROW($M$164)-ROW($M83)-1),0)-1),0))","v":0},{"$f":"IF($F84=-1,0,IF(P$13<=$M83,IF(ISERROR(MATCH(P$13,OFFSET($M83,1,0,ROW($M$164)-ROW($M83)-1),0)),ROW($M$164)-ROW($M83)-1,MATCH(P$13,OFFSET($M83,1,0,ROW($M$164)-ROW($M83)-1),0)-1),0))","v":0},{"$f":"IF($F84=-1,0,IF(Q$13<=$M83,IF(ISERROR(MATCH(Q$13,OFFSET($M83,1,0,ROW($M$164)-ROW($M83)-1),0)),ROW($M$164)-ROW($M83)-1,MATCH(Q$13,OFFSET($M83,1,0,ROW($M$164)-ROW($M83)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M83,0,1,,M83))","v":0},{"$f":"IF($F84=0,OFFSET(ORÇAMENTO!X$15,$F83,0),IF($F84<>-1,OFFSET(QCI!$O$13,$F84,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(U84,4),U85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(V84,4),V85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(W84,4),W85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(X84,4),X85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y84,4),Y85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z84,4),Z85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA84,4),AA85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB84,4),AB85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC84,4),AC85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD84,4),AD85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE84,4),AE85/$S83)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R83=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF84,4),AF85/$S83)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F83),IF(1+COUNTIF($M$13:OFFSET(M83,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M83,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G84,-1,0),\"\")","v":""},{"$f":"IF(OR(S83=0,S83=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R83<>2),$F84=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H83<>0,ISNUMBER(H83)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 E84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(E85,1,0,$R83-2)))","v":0},{"$f":"IF(OR($R83<>2,AUTOEVENTO<>\"manual\",$F84>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M83&\"$\"","v":"1$"},null,{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 U84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(U85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 V84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(V85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 W84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(W85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 X84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(X85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 Y84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(Y85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 Z84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(Z85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 AA84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(AA85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 AB84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(AB85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 AC84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(AC85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 AD84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(AD85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 AE84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(AE85,1,0,$R83-2)))","v":0},{"$f":"IF($R83=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F83)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F83,0)))\n                +IF(AND($F85<>\"\",$F85<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F85,\n                        0),\n                 AF84*$S83),\n          SUMIF(OFFSET($S85,1,0,$R83-2),($M83+1)&\"$\",OFFSET(AF85,1,0,$R83-2)))","v":0}]
[{"$f":"IF($M86>1,_xlfn.CONCAT($I86,\" \",$J86),\"\")","v":""},{"$f":"OFFSET(B86,-3,0)+1","v":25},{"$f":"IF($R86<>2,0,IF($S86=0,1,IF(F87>0,OFFSET(QCI!$M$13,SUBSTITUTE(F87,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F86,0))/$S86))","v":0},{"$f":"IF($R86<>2,0,IF($S86=0,1,IF(F87>0,OFFSET(QCI!$N$13,SUBSTITUTE(F87,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F86,0))/$S86))","v":0},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(E87,4),E88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(B86<=ORÇAMENTO.MáximoListaCrono,MATCH(B86,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F87<>-1,$S86>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S86=0,S86=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R86<>2),$F87=0),\"Linha\",ROUND(1-SUM(U86:AG86),4)))","v":"Linha"},{"$f":"IF($F87=0,OFFSET(ORÇAMENTO!O$15,$F86,0),IF($F87<>-1,OFFSET(QCI!$D$13,$F87,0),\"\"))","v":""},{"$f":"IF($F87=0,OFFSET(ORÇAMENTO!R$15,$F86,0),IF($F87<>-1,OFFSET(QCI!$G$13,$F87,0),\"\"))","v":""},null,null,{"$f":"IF($F87=0,OFFSET(ORÇAMENTO!C$15,$F86,0),1)","v":1},{"$f":"IF($F87=-1,0,IF(N$13<=$M86,IF(ISERROR(MATCH(N$13,OFFSET($M86,1,0,ROW($M$164)-ROW($M86)-1),0)),ROW($M$164)-ROW($M86)-1,MATCH(N$13,OFFSET($M86,1,0,ROW($M$164)-ROW($M86)-1),0)-1),0))","v":0},{"$f":"IF($F87=-1,0,IF(O$13<=$M86,IF(ISERROR(MATCH(O$13,OFFSET($M86,1,0,ROW($M$164)-ROW($M86)-1),0)),ROW($M$164)-ROW($M86)-1,MATCH(O$13,OFFSET($M86,1,0,ROW($M$164)-ROW($M86)-1),0)-1),0))","v":0},{"$f":"IF($F87=-1,0,IF(P$13<=$M86,IF(ISERROR(MATCH(P$13,OFFSET($M86,1,0,ROW($M$164)-ROW($M86)-1),0)),ROW($M$164)-ROW($M86)-1,MATCH(P$13,OFFSET($M86,1,0,ROW($M$164)-ROW($M86)-1),0)-1),0))","v":0},{"$f":"IF($F87=-1,0,IF(Q$13<=$M86,IF(ISERROR(MATCH(Q$13,OFFSET($M86,1,0,ROW($M$164)-ROW($M86)-1),0)),ROW($M$164)-ROW($M86)-1,MATCH(Q$13,OFFSET($M86,1,0,ROW($M$164)-ROW($M86)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M86,0,1,,M86))","v":0},{"$f":"IF($F87=0,OFFSET(ORÇAMENTO!X$15,$F86,0),IF($F87<>-1,OFFSET(QCI!$O$13,$F87,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(U87,4),U88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(V87,4),V88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(W87,4),W88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(X87,4),X88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y87,4),Y88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z87,4),Z88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA87,4),AA88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB87,4),AB88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC87,4),AC88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD87,4),AD88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE87,4),AE88/$S86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R86=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF87,4),AF88/$S86)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F86),IF(1+COUNTIF($M$13:OFFSET(M86,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M86,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G87,-1,0),\"\")","v":""},{"$f":"IF(OR(S86=0,S86=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R86<>2),$F87=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H86<>0,ISNUMBER(H86)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 E87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(E88,1,0,$R86-2)))","v":0},{"$f":"IF(OR($R86<>2,AUTOEVENTO<>\"manual\",$F87>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M86&\"$\"","v":"1$"},null,{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 U87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(U88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 V87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(V88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 W87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(W88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 X87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(X88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 Y87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(Y88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 Z87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(Z88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 AA87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(AA88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 AB87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(AB88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 AC87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(AC88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 AD87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(AD88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 AE87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(AE88,1,0,$R86-2)))","v":0},{"$f":"IF($R86=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F86)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F86,0)))\n                +IF(AND($F88<>\"\",$F88<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F88,\n                        0),\n                 AF87*$S86),\n          SUMIF(OFFSET($S88,1,0,$R86-2),($M86+1)&\"$\",OFFSET(AF88,1,0,$R86-2)))","v":0}]
[{"$f":"IF($M89>1,_xlfn.CONCAT($I89,\" \",$J89),\"\")","v":""},{"$f":"OFFSET(B89,-3,0)+1","v":26},{"$f":"IF($R89<>2,0,IF($S89=0,1,IF(F90>0,OFFSET(QCI!$M$13,SUBSTITUTE(F90,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F89,0))/$S89))","v":0},{"$f":"IF($R89<>2,0,IF($S89=0,1,IF(F90>0,OFFSET(QCI!$N$13,SUBSTITUTE(F90,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F89,0))/$S89))","v":0},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(E90,4),E91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(B89<=ORÇAMENTO.MáximoListaCrono,MATCH(B89,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F90<>-1,$S89>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S89=0,S89=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R89<>2),$F90=0),\"Linha\",ROUND(1-SUM(U89:AG89),4)))","v":"Linha"},{"$f":"IF($F90=0,OFFSET(ORÇAMENTO!O$15,$F89,0),IF($F90<>-1,OFFSET(QCI!$D$13,$F90,0),\"\"))","v":""},{"$f":"IF($F90=0,OFFSET(ORÇAMENTO!R$15,$F89,0),IF($F90<>-1,OFFSET(QCI!$G$13,$F90,0),\"\"))","v":""},null,null,{"$f":"IF($F90=0,OFFSET(ORÇAMENTO!C$15,$F89,0),1)","v":1},{"$f":"IF($F90=-1,0,IF(N$13<=$M89,IF(ISERROR(MATCH(N$13,OFFSET($M89,1,0,ROW($M$164)-ROW($M89)-1),0)),ROW($M$164)-ROW($M89)-1,MATCH(N$13,OFFSET($M89,1,0,ROW($M$164)-ROW($M89)-1),0)-1),0))","v":0},{"$f":"IF($F90=-1,0,IF(O$13<=$M89,IF(ISERROR(MATCH(O$13,OFFSET($M89,1,0,ROW($M$164)-ROW($M89)-1),0)),ROW($M$164)-ROW($M89)-1,MATCH(O$13,OFFSET($M89,1,0,ROW($M$164)-ROW($M89)-1),0)-1),0))","v":0},{"$f":"IF($F90=-1,0,IF(P$13<=$M89,IF(ISERROR(MATCH(P$13,OFFSET($M89,1,0,ROW($M$164)-ROW($M89)-1),0)),ROW($M$164)-ROW($M89)-1,MATCH(P$13,OFFSET($M89,1,0,ROW($M$164)-ROW($M89)-1),0)-1),0))","v":0},{"$f":"IF($F90=-1,0,IF(Q$13<=$M89,IF(ISERROR(MATCH(Q$13,OFFSET($M89,1,0,ROW($M$164)-ROW($M89)-1),0)),ROW($M$164)-ROW($M89)-1,MATCH(Q$13,OFFSET($M89,1,0,ROW($M$164)-ROW($M89)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M89,0,1,,M89))","v":0},{"$f":"IF($F90=0,OFFSET(ORÇAMENTO!X$15,$F89,0),IF($F90<>-1,OFFSET(QCI!$O$13,$F90,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(U90,4),U91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(V90,4),V91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(W90,4),W91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(X90,4),X91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y90,4),Y91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z90,4),Z91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA90,4),AA91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB90,4),AB91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC90,4),AC91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD90,4),AD91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE90,4),AE91/$S89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R89=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF90,4),AF91/$S89)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F89),IF(1+COUNTIF($M$13:OFFSET(M89,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M89,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G90,-1,0),\"\")","v":""},{"$f":"IF(OR(S89=0,S89=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R89<>2),$F90=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H89<>0,ISNUMBER(H89)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 E90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(E91,1,0,$R89-2)))","v":0},{"$f":"IF(OR($R89<>2,AUTOEVENTO<>\"manual\",$F90>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M89&\"$\"","v":"1$"},null,{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 U90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(U91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 V90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(V91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 W90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(W91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 X90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(X91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 Y90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(Y91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 Z90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(Z91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 AA90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(AA91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 AB90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(AB91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 AC90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(AC91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 AD90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(AD91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 AE90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(AE91,1,0,$R89-2)))","v":0},{"$f":"IF($R89=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F89)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F89,0)))\n                +IF(AND($F91<>\"\",$F91<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F91,\n                        0),\n                 AF90*$S89),\n          SUMIF(OFFSET($S91,1,0,$R89-2),($M89+1)&\"$\",OFFSET(AF91,1,0,$R89-2)))","v":0}]
[{"$f":"IF($M92>1,_xlfn.CONCAT($I92,\" \",$J92),\"\")","v":""},{"$f":"OFFSET(B92,-3,0)+1","v":27},{"$f":"IF($R92<>2,0,IF($S92=0,1,IF(F93>0,OFFSET(QCI!$M$13,SUBSTITUTE(F93,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F92,0))/$S92))","v":0},{"$f":"IF($R92<>2,0,IF($S92=0,1,IF(F93>0,OFFSET(QCI!$N$13,SUBSTITUTE(F93,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F92,0))/$S92))","v":0},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(E93,4),E94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(B92<=ORÇAMENTO.MáximoListaCrono,MATCH(B92,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F93<>-1,$S92>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S92=0,S92=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R92<>2),$F93=0),\"Linha\",ROUND(1-SUM(U92:AG92),4)))","v":"Linha"},{"$f":"IF($F93=0,OFFSET(ORÇAMENTO!O$15,$F92,0),IF($F93<>-1,OFFSET(QCI!$D$13,$F93,0),\"\"))","v":""},{"$f":"IF($F93=0,OFFSET(ORÇAMENTO!R$15,$F92,0),IF($F93<>-1,OFFSET(QCI!$G$13,$F93,0),\"\"))","v":""},null,null,{"$f":"IF($F93=0,OFFSET(ORÇAMENTO!C$15,$F92,0),1)","v":1},{"$f":"IF($F93=-1,0,IF(N$13<=$M92,IF(ISERROR(MATCH(N$13,OFFSET($M92,1,0,ROW($M$164)-ROW($M92)-1),0)),ROW($M$164)-ROW($M92)-1,MATCH(N$13,OFFSET($M92,1,0,ROW($M$164)-ROW($M92)-1),0)-1),0))","v":0},{"$f":"IF($F93=-1,0,IF(O$13<=$M92,IF(ISERROR(MATCH(O$13,OFFSET($M92,1,0,ROW($M$164)-ROW($M92)-1),0)),ROW($M$164)-ROW($M92)-1,MATCH(O$13,OFFSET($M92,1,0,ROW($M$164)-ROW($M92)-1),0)-1),0))","v":0},{"$f":"IF($F93=-1,0,IF(P$13<=$M92,IF(ISERROR(MATCH(P$13,OFFSET($M92,1,0,ROW($M$164)-ROW($M92)-1),0)),ROW($M$164)-ROW($M92)-1,MATCH(P$13,OFFSET($M92,1,0,ROW($M$164)-ROW($M92)-1),0)-1),0))","v":0},{"$f":"IF($F93=-1,0,IF(Q$13<=$M92,IF(ISERROR(MATCH(Q$13,OFFSET($M92,1,0,ROW($M$164)-ROW($M92)-1),0)),ROW($M$164)-ROW($M92)-1,MATCH(Q$13,OFFSET($M92,1,0,ROW($M$164)-ROW($M92)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M92,0,1,,M92))","v":0},{"$f":"IF($F93=0,OFFSET(ORÇAMENTO!X$15,$F92,0),IF($F93<>-1,OFFSET(QCI!$O$13,$F93,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(U93,4),U94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(V93,4),V94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(W93,4),W94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(X93,4),X94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y93,4),Y94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z93,4),Z94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA93,4),AA94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB93,4),AB94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC93,4),AC94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD93,4),AD94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE93,4),AE94/$S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R92=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF93,4),AF94/$S92)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F92),IF(1+COUNTIF($M$13:OFFSET(M92,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M92,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G93,-1,0),\"\")","v":""},{"$f":"IF(OR(S92=0,S92=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R92<>2),$F93=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H92<>0,ISNUMBER(H92)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 E93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(E94,1,0,$R92-2)))","v":0},{"$f":"IF(OR($R92<>2,AUTOEVENTO<>\"manual\",$F93>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M92&\"$\"","v":"1$"},null,{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 U93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(U94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 V93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(V94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 W93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(W94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 X93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(X94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 Y93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(Y94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 Z93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(Z94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 AA93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(AA94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 AB93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(AB94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 AC93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(AC94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 AD93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(AD94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 AE93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(AE94,1,0,$R92-2)))","v":0},{"$f":"IF($R92=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F92)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F92,0)))\n                +IF(AND($F94<>\"\",$F94<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F94,\n                        0),\n                 AF93*$S92),\n          SUMIF(OFFSET($S94,1,0,$R92-2),($M92+1)&\"$\",OFFSET(AF94,1,0,$R92-2)))","v":0}]
[{"$f":"IF($M95>1,_xlfn.CONCAT($I95,\" \",$J95),\"\")","v":""},{"$f":"OFFSET(B95,-3,0)+1","v":28},{"$f":"IF($R95<>2,0,IF($S95=0,1,IF(F96>0,OFFSET(QCI!$M$13,SUBSTITUTE(F96,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F95,0))/$S95))","v":0},{"$f":"IF($R95<>2,0,IF($S95=0,1,IF(F96>0,OFFSET(QCI!$N$13,SUBSTITUTE(F96,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F95,0))/$S95))","v":0},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(E96,4),E97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(B95<=ORÇAMENTO.MáximoListaCrono,MATCH(B95,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F96<>-1,$S95>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S95=0,S95=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R95<>2),$F96=0),\"Linha\",ROUND(1-SUM(U95:AG95),4)))","v":"Linha"},{"$f":"IF($F96=0,OFFSET(ORÇAMENTO!O$15,$F95,0),IF($F96<>-1,OFFSET(QCI!$D$13,$F96,0),\"\"))","v":""},{"$f":"IF($F96=0,OFFSET(ORÇAMENTO!R$15,$F95,0),IF($F96<>-1,OFFSET(QCI!$G$13,$F96,0),\"\"))","v":""},null,null,{"$f":"IF($F96=0,OFFSET(ORÇAMENTO!C$15,$F95,0),1)","v":1},{"$f":"IF($F96=-1,0,IF(N$13<=$M95,IF(ISERROR(MATCH(N$13,OFFSET($M95,1,0,ROW($M$164)-ROW($M95)-1),0)),ROW($M$164)-ROW($M95)-1,MATCH(N$13,OFFSET($M95,1,0,ROW($M$164)-ROW($M95)-1),0)-1),0))","v":0},{"$f":"IF($F96=-1,0,IF(O$13<=$M95,IF(ISERROR(MATCH(O$13,OFFSET($M95,1,0,ROW($M$164)-ROW($M95)-1),0)),ROW($M$164)-ROW($M95)-1,MATCH(O$13,OFFSET($M95,1,0,ROW($M$164)-ROW($M95)-1),0)-1),0))","v":0},{"$f":"IF($F96=-1,0,IF(P$13<=$M95,IF(ISERROR(MATCH(P$13,OFFSET($M95,1,0,ROW($M$164)-ROW($M95)-1),0)),ROW($M$164)-ROW($M95)-1,MATCH(P$13,OFFSET($M95,1,0,ROW($M$164)-ROW($M95)-1),0)-1),0))","v":0},{"$f":"IF($F96=-1,0,IF(Q$13<=$M95,IF(ISERROR(MATCH(Q$13,OFFSET($M95,1,0,ROW($M$164)-ROW($M95)-1),0)),ROW($M$164)-ROW($M95)-1,MATCH(Q$13,OFFSET($M95,1,0,ROW($M$164)-ROW($M95)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M95,0,1,,M95))","v":0},{"$f":"IF($F96=0,OFFSET(ORÇAMENTO!X$15,$F95,0),IF($F96<>-1,OFFSET(QCI!$O$13,$F96,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(U96,4),U97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(V96,4),V97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(W96,4),W97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(X96,4),X97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y96,4),Y97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z96,4),Z97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA96,4),AA97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB96,4),AB97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC96,4),AC97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD96,4),AD97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE96,4),AE97/$S95)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R95=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF96,4),AF97/$S95)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F95),IF(1+COUNTIF($M$13:OFFSET(M95,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M95,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G96,-1,0),\"\")","v":""},{"$f":"IF(OR(S95=0,S95=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R95<>2),$F96=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H95<>0,ISNUMBER(H95)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 E96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(E97,1,0,$R95-2)))","v":0},{"$f":"IF(OR($R95<>2,AUTOEVENTO<>\"manual\",$F96>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M95&\"$\"","v":"1$"},null,{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 U96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(U97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 V96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(V97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 W96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(W97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 X96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(X97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 Y96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(Y97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 Z96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(Z97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 AA96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(AA97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 AB96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(AB97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 AC96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(AC97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 AD96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(AD97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 AE96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(AE97,1,0,$R95-2)))","v":0},{"$f":"IF($R95=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F95)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F95,0)))\n                +IF(AND($F97<>\"\",$F97<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F97,\n                        0),\n                 AF96*$S95),\n          SUMIF(OFFSET($S97,1,0,$R95-2),($M95+1)&\"$\",OFFSET(AF97,1,0,$R95-2)))","v":0}]
[{"$f":"IF($M98>1,_xlfn.CONCAT($I98,\" \",$J98),\"\")","v":""},{"$f":"OFFSET(B98,-3,0)+1","v":29},{"$f":"IF($R98<>2,0,IF($S98=0,1,IF(F99>0,OFFSET(QCI!$M$13,SUBSTITUTE(F99,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F98,0))/$S98))","v":0},{"$f":"IF($R98<>2,0,IF($S98=0,1,IF(F99>0,OFFSET(QCI!$N$13,SUBSTITUTE(F99,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F98,0))/$S98))","v":0},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(E99,4),E100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(B98<=ORÇAMENTO.MáximoListaCrono,MATCH(B98,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F99<>-1,$S98>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S98=0,S98=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R98<>2),$F99=0),\"Linha\",ROUND(1-SUM(U98:AG98),4)))","v":"Linha"},{"$f":"IF($F99=0,OFFSET(ORÇAMENTO!O$15,$F98,0),IF($F99<>-1,OFFSET(QCI!$D$13,$F99,0),\"\"))","v":""},{"$f":"IF($F99=0,OFFSET(ORÇAMENTO!R$15,$F98,0),IF($F99<>-1,OFFSET(QCI!$G$13,$F99,0),\"\"))","v":""},null,null,{"$f":"IF($F99=0,OFFSET(ORÇAMENTO!C$15,$F98,0),1)","v":1},{"$f":"IF($F99=-1,0,IF(N$13<=$M98,IF(ISERROR(MATCH(N$13,OFFSET($M98,1,0,ROW($M$164)-ROW($M98)-1),0)),ROW($M$164)-ROW($M98)-1,MATCH(N$13,OFFSET($M98,1,0,ROW($M$164)-ROW($M98)-1),0)-1),0))","v":0},{"$f":"IF($F99=-1,0,IF(O$13<=$M98,IF(ISERROR(MATCH(O$13,OFFSET($M98,1,0,ROW($M$164)-ROW($M98)-1),0)),ROW($M$164)-ROW($M98)-1,MATCH(O$13,OFFSET($M98,1,0,ROW($M$164)-ROW($M98)-1),0)-1),0))","v":0},{"$f":"IF($F99=-1,0,IF(P$13<=$M98,IF(ISERROR(MATCH(P$13,OFFSET($M98,1,0,ROW($M$164)-ROW($M98)-1),0)),ROW($M$164)-ROW($M98)-1,MATCH(P$13,OFFSET($M98,1,0,ROW($M$164)-ROW($M98)-1),0)-1),0))","v":0},{"$f":"IF($F99=-1,0,IF(Q$13<=$M98,IF(ISERROR(MATCH(Q$13,OFFSET($M98,1,0,ROW($M$164)-ROW($M98)-1),0)),ROW($M$164)-ROW($M98)-1,MATCH(Q$13,OFFSET($M98,1,0,ROW($M$164)-ROW($M98)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M98,0,1,,M98))","v":0},{"$f":"IF($F99=0,OFFSET(ORÇAMENTO!X$15,$F98,0),IF($F99<>-1,OFFSET(QCI!$O$13,$F99,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(U99,4),U100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(V99,4),V100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(W99,4),W100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(X99,4),X100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y99,4),Y100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z99,4),Z100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA99,4),AA100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB99,4),AB100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC99,4),AC100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD99,4),AD100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE99,4),AE100/$S98)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R98=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF99,4),AF100/$S98)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F98),IF(1+COUNTIF($M$13:OFFSET(M98,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M98,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G99,-1,0),\"\")","v":""},{"$f":"IF(OR(S98=0,S98=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R98<>2),$F99=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H98<>0,ISNUMBER(H98)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 E99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(E100,1,0,$R98-2)))","v":0},{"$f":"IF(OR($R98<>2,AUTOEVENTO<>\"manual\",$F99>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M98&\"$\"","v":"1$"},null,{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 U99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(U100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 V99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(V100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 W99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(W100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 X99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(X100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 Y99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(Y100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 Z99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(Z100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 AA99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(AA100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 AB99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(AB100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 AC99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(AC100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 AD99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(AD100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 AE99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(AE100,1,0,$R98-2)))","v":0},{"$f":"IF($R98=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F98)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F98,0)))\n                +IF(AND($F100<>\"\",$F100<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F100,\n                        0),\n                 AF99*$S98),\n          SUMIF(OFFSET($S100,1,0,$R98-2),($M98+1)&\"$\",OFFSET(AF100,1,0,$R98-2)))","v":0}]
[{"$f":"IF($M101>1,_xlfn.CONCAT($I101,\" \",$J101),\"\")","v":""},{"$f":"OFFSET(B101,-3,0)+1","v":30},{"$f":"IF($R101<>2,0,IF($S101=0,1,IF(F102>0,OFFSET(QCI!$M$13,SUBSTITUTE(F102,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F101,0))/$S101))","v":0},{"$f":"IF($R101<>2,0,IF($S101=0,1,IF(F102>0,OFFSET(QCI!$N$13,SUBSTITUTE(F102,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F101,0))/$S101))","v":0},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(E102,4),E103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(B101<=ORÇAMENTO.MáximoListaCrono,MATCH(B101,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F102<>-1,$S101>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S101=0,S101=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R101<>2),$F102=0),\"Linha\",ROUND(1-SUM(U101:AG101),4)))","v":"Linha"},{"$f":"IF($F102=0,OFFSET(ORÇAMENTO!O$15,$F101,0),IF($F102<>-1,OFFSET(QCI!$D$13,$F102,0),\"\"))","v":""},{"$f":"IF($F102=0,OFFSET(ORÇAMENTO!R$15,$F101,0),IF($F102<>-1,OFFSET(QCI!$G$13,$F102,0),\"\"))","v":""},null,null,{"$f":"IF($F102=0,OFFSET(ORÇAMENTO!C$15,$F101,0),1)","v":1},{"$f":"IF($F102=-1,0,IF(N$13<=$M101,IF(ISERROR(MATCH(N$13,OFFSET($M101,1,0,ROW($M$164)-ROW($M101)-1),0)),ROW($M$164)-ROW($M101)-1,MATCH(N$13,OFFSET($M101,1,0,ROW($M$164)-ROW($M101)-1),0)-1),0))","v":0},{"$f":"IF($F102=-1,0,IF(O$13<=$M101,IF(ISERROR(MATCH(O$13,OFFSET($M101,1,0,ROW($M$164)-ROW($M101)-1),0)),ROW($M$164)-ROW($M101)-1,MATCH(O$13,OFFSET($M101,1,0,ROW($M$164)-ROW($M101)-1),0)-1),0))","v":0},{"$f":"IF($F102=-1,0,IF(P$13<=$M101,IF(ISERROR(MATCH(P$13,OFFSET($M101,1,0,ROW($M$164)-ROW($M101)-1),0)),ROW($M$164)-ROW($M101)-1,MATCH(P$13,OFFSET($M101,1,0,ROW($M$164)-ROW($M101)-1),0)-1),0))","v":0},{"$f":"IF($F102=-1,0,IF(Q$13<=$M101,IF(ISERROR(MATCH(Q$13,OFFSET($M101,1,0,ROW($M$164)-ROW($M101)-1),0)),ROW($M$164)-ROW($M101)-1,MATCH(Q$13,OFFSET($M101,1,0,ROW($M$164)-ROW($M101)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M101,0,1,,M101))","v":0},{"$f":"IF($F102=0,OFFSET(ORÇAMENTO!X$15,$F101,0),IF($F102<>-1,OFFSET(QCI!$O$13,$F102,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(U102,4),U103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(V102,4),V103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(W102,4),W103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(X102,4),X103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y102,4),Y103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z102,4),Z103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA102,4),AA103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB102,4),AB103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC102,4),AC103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD102,4),AD103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE102,4),AE103/$S101)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R101=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF102,4),AF103/$S101)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F101),IF(1+COUNTIF($M$13:OFFSET(M101,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M101,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G102,-1,0),\"\")","v":""},{"$f":"IF(OR(S101=0,S101=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R101<>2),$F102=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H101<>0,ISNUMBER(H101)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 E102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(E103,1,0,$R101-2)))","v":0},{"$f":"IF(OR($R101<>2,AUTOEVENTO<>\"manual\",$F102>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M101&\"$\"","v":"1$"},null,{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 U102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(U103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 V102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(V103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 W102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(W103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 X102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(X103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 Y102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(Y103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 Z102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(Z103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 AA102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(AA103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 AB102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(AB103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 AC102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(AC103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 AD102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(AD103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 AE102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(AE103,1,0,$R101-2)))","v":0},{"$f":"IF($R101=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F101)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F101,0)))\n                +IF(AND($F103<>\"\",$F103<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F103,\n                        0),\n                 AF102*$S101),\n          SUMIF(OFFSET($S103,1,0,$R101-2),($M101+1)&\"$\",OFFSET(AF103,1,0,$R101-2)))","v":0}]
[{"$f":"IF($M104>1,_xlfn.CONCAT($I104,\" \",$J104),\"\")","v":""},{"$f":"OFFSET(B104,-3,0)+1","v":31},{"$f":"IF($R104<>2,0,IF($S104=0,1,IF(F105>0,OFFSET(QCI!$M$13,SUBSTITUTE(F105,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F104,0))/$S104))","v":0},{"$f":"IF($R104<>2,0,IF($S104=0,1,IF(F105>0,OFFSET(QCI!$N$13,SUBSTITUTE(F105,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F104,0))/$S104))","v":0},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(E105,4),E106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(B104<=ORÇAMENTO.MáximoListaCrono,MATCH(B104,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F105<>-1,$S104>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S104=0,S104=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R104<>2),$F105=0),\"Linha\",ROUND(1-SUM(U104:AG104),4)))","v":"Linha"},{"$f":"IF($F105=0,OFFSET(ORÇAMENTO!O$15,$F104,0),IF($F105<>-1,OFFSET(QCI!$D$13,$F105,0),\"\"))","v":""},{"$f":"IF($F105=0,OFFSET(ORÇAMENTO!R$15,$F104,0),IF($F105<>-1,OFFSET(QCI!$G$13,$F105,0),\"\"))","v":""},null,null,{"$f":"IF($F105=0,OFFSET(ORÇAMENTO!C$15,$F104,0),1)","v":1},{"$f":"IF($F105=-1,0,IF(N$13<=$M104,IF(ISERROR(MATCH(N$13,OFFSET($M104,1,0,ROW($M$164)-ROW($M104)-1),0)),ROW($M$164)-ROW($M104)-1,MATCH(N$13,OFFSET($M104,1,0,ROW($M$164)-ROW($M104)-1),0)-1),0))","v":0},{"$f":"IF($F105=-1,0,IF(O$13<=$M104,IF(ISERROR(MATCH(O$13,OFFSET($M104,1,0,ROW($M$164)-ROW($M104)-1),0)),ROW($M$164)-ROW($M104)-1,MATCH(O$13,OFFSET($M104,1,0,ROW($M$164)-ROW($M104)-1),0)-1),0))","v":0},{"$f":"IF($F105=-1,0,IF(P$13<=$M104,IF(ISERROR(MATCH(P$13,OFFSET($M104,1,0,ROW($M$164)-ROW($M104)-1),0)),ROW($M$164)-ROW($M104)-1,MATCH(P$13,OFFSET($M104,1,0,ROW($M$164)-ROW($M104)-1),0)-1),0))","v":0},{"$f":"IF($F105=-1,0,IF(Q$13<=$M104,IF(ISERROR(MATCH(Q$13,OFFSET($M104,1,0,ROW($M$164)-ROW($M104)-1),0)),ROW($M$164)-ROW($M104)-1,MATCH(Q$13,OFFSET($M104,1,0,ROW($M$164)-ROW($M104)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M104,0,1,,M104))","v":0},{"$f":"IF($F105=0,OFFSET(ORÇAMENTO!X$15,$F104,0),IF($F105<>-1,OFFSET(QCI!$O$13,$F105,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(U105,4),U106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(V105,4),V106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(W105,4),W106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(X105,4),X106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y105,4),Y106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z105,4),Z106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA105,4),AA106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB105,4),AB106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC105,4),AC106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD105,4),AD106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE105,4),AE106/$S104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R104=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF105,4),AF106/$S104)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F104),IF(1+COUNTIF($M$13:OFFSET(M104,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M104,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G105,-1,0),\"\")","v":""},{"$f":"IF(OR(S104=0,S104=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R104<>2),$F105=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H104<>0,ISNUMBER(H104)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 E105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(E106,1,0,$R104-2)))","v":0},{"$f":"IF(OR($R104<>2,AUTOEVENTO<>\"manual\",$F105>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M104&\"$\"","v":"1$"},null,{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 U105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(U106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 V105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(V106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 W105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(W106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 X105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(X106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 Y105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(Y106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 Z105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(Z106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 AA105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(AA106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 AB105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(AB106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 AC105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(AC106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 AD105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(AD106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 AE105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(AE106,1,0,$R104-2)))","v":0},{"$f":"IF($R104=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F104)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F104,0)))\n                +IF(AND($F106<>\"\",$F106<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F106,\n                        0),\n                 AF105*$S104),\n          SUMIF(OFFSET($S106,1,0,$R104-2),($M104+1)&\"$\",OFFSET(AF106,1,0,$R104-2)))","v":0}]
[{"$f":"IF($M107>1,_xlfn.CONCAT($I107,\" \",$J107),\"\")","v":""},{"$f":"OFFSET(B107,-3,0)+1","v":32},{"$f":"IF($R107<>2,0,IF($S107=0,1,IF(F108>0,OFFSET(QCI!$M$13,SUBSTITUTE(F108,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F107,0))/$S107))","v":0},{"$f":"IF($R107<>2,0,IF($S107=0,1,IF(F108>0,OFFSET(QCI!$N$13,SUBSTITUTE(F108,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F107,0))/$S107))","v":0},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(E108,4),E109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(B107<=ORÇAMENTO.MáximoListaCrono,MATCH(B107,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F108<>-1,$S107>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S107=0,S107=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R107<>2),$F108=0),\"Linha\",ROUND(1-SUM(U107:AG107),4)))","v":"Linha"},{"$f":"IF($F108=0,OFFSET(ORÇAMENTO!O$15,$F107,0),IF($F108<>-1,OFFSET(QCI!$D$13,$F108,0),\"\"))","v":""},{"$f":"IF($F108=0,OFFSET(ORÇAMENTO!R$15,$F107,0),IF($F108<>-1,OFFSET(QCI!$G$13,$F108,0),\"\"))","v":""},null,null,{"$f":"IF($F108=0,OFFSET(ORÇAMENTO!C$15,$F107,0),1)","v":1},{"$f":"IF($F108=-1,0,IF(N$13<=$M107,IF(ISERROR(MATCH(N$13,OFFSET($M107,1,0,ROW($M$164)-ROW($M107)-1),0)),ROW($M$164)-ROW($M107)-1,MATCH(N$13,OFFSET($M107,1,0,ROW($M$164)-ROW($M107)-1),0)-1),0))","v":0},{"$f":"IF($F108=-1,0,IF(O$13<=$M107,IF(ISERROR(MATCH(O$13,OFFSET($M107,1,0,ROW($M$164)-ROW($M107)-1),0)),ROW($M$164)-ROW($M107)-1,MATCH(O$13,OFFSET($M107,1,0,ROW($M$164)-ROW($M107)-1),0)-1),0))","v":0},{"$f":"IF($F108=-1,0,IF(P$13<=$M107,IF(ISERROR(MATCH(P$13,OFFSET($M107,1,0,ROW($M$164)-ROW($M107)-1),0)),ROW($M$164)-ROW($M107)-1,MATCH(P$13,OFFSET($M107,1,0,ROW($M$164)-ROW($M107)-1),0)-1),0))","v":0},{"$f":"IF($F108=-1,0,IF(Q$13<=$M107,IF(ISERROR(MATCH(Q$13,OFFSET($M107,1,0,ROW($M$164)-ROW($M107)-1),0)),ROW($M$164)-ROW($M107)-1,MATCH(Q$13,OFFSET($M107,1,0,ROW($M$164)-ROW($M107)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M107,0,1,,M107))","v":0},{"$f":"IF($F108=0,OFFSET(ORÇAMENTO!X$15,$F107,0),IF($F108<>-1,OFFSET(QCI!$O$13,$F108,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(U108,4),U109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(V108,4),V109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(W108,4),W109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(X108,4),X109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y108,4),Y109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z108,4),Z109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA108,4),AA109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB108,4),AB109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC108,4),AC109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD108,4),AD109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE108,4),AE109/$S107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R107=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF108,4),AF109/$S107)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F107),IF(1+COUNTIF($M$13:OFFSET(M107,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M107,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G108,-1,0),\"\")","v":""},{"$f":"IF(OR(S107=0,S107=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R107<>2),$F108=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H107<>0,ISNUMBER(H107)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 E108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(E109,1,0,$R107-2)))","v":0},{"$f":"IF(OR($R107<>2,AUTOEVENTO<>\"manual\",$F108>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M107&\"$\"","v":"1$"},null,{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 U108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(U109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 V108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(V109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 W108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(W109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 X108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(X109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 Y108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(Y109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 Z108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(Z109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 AA108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(AA109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 AB108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(AB109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 AC108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(AC109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 AD108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(AD109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 AE108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(AE109,1,0,$R107-2)))","v":0},{"$f":"IF($R107=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F107)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F107,0)))\n                +IF(AND($F109<>\"\",$F109<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F109,\n                        0),\n                 AF108*$S107),\n          SUMIF(OFFSET($S109,1,0,$R107-2),($M107+1)&\"$\",OFFSET(AF109,1,0,$R107-2)))","v":0}]
[{"$f":"IF($M110>1,_xlfn.CONCAT($I110,\" \",$J110),\"\")","v":""},{"$f":"OFFSET(B110,-3,0)+1","v":33},{"$f":"IF($R110<>2,0,IF($S110=0,1,IF(F111>0,OFFSET(QCI!$M$13,SUBSTITUTE(F111,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F110,0))/$S110))","v":0},{"$f":"IF($R110<>2,0,IF($S110=0,1,IF(F111>0,OFFSET(QCI!$N$13,SUBSTITUTE(F111,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F110,0))/$S110))","v":0},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(E111,4),E112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(B110<=ORÇAMENTO.MáximoListaCrono,MATCH(B110,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F111<>-1,$S110>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S110=0,S110=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R110<>2),$F111=0),\"Linha\",ROUND(1-SUM(U110:AG110),4)))","v":"Linha"},{"$f":"IF($F111=0,OFFSET(ORÇAMENTO!O$15,$F110,0),IF($F111<>-1,OFFSET(QCI!$D$13,$F111,0),\"\"))","v":""},{"$f":"IF($F111=0,OFFSET(ORÇAMENTO!R$15,$F110,0),IF($F111<>-1,OFFSET(QCI!$G$13,$F111,0),\"\"))","v":""},null,null,{"$f":"IF($F111=0,OFFSET(ORÇAMENTO!C$15,$F110,0),1)","v":1},{"$f":"IF($F111=-1,0,IF(N$13<=$M110,IF(ISERROR(MATCH(N$13,OFFSET($M110,1,0,ROW($M$164)-ROW($M110)-1),0)),ROW($M$164)-ROW($M110)-1,MATCH(N$13,OFFSET($M110,1,0,ROW($M$164)-ROW($M110)-1),0)-1),0))","v":0},{"$f":"IF($F111=-1,0,IF(O$13<=$M110,IF(ISERROR(MATCH(O$13,OFFSET($M110,1,0,ROW($M$164)-ROW($M110)-1),0)),ROW($M$164)-ROW($M110)-1,MATCH(O$13,OFFSET($M110,1,0,ROW($M$164)-ROW($M110)-1),0)-1),0))","v":0},{"$f":"IF($F111=-1,0,IF(P$13<=$M110,IF(ISERROR(MATCH(P$13,OFFSET($M110,1,0,ROW($M$164)-ROW($M110)-1),0)),ROW($M$164)-ROW($M110)-1,MATCH(P$13,OFFSET($M110,1,0,ROW($M$164)-ROW($M110)-1),0)-1),0))","v":0},{"$f":"IF($F111=-1,0,IF(Q$13<=$M110,IF(ISERROR(MATCH(Q$13,OFFSET($M110,1,0,ROW($M$164)-ROW($M110)-1),0)),ROW($M$164)-ROW($M110)-1,MATCH(Q$13,OFFSET($M110,1,0,ROW($M$164)-ROW($M110)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M110,0,1,,M110))","v":0},{"$f":"IF($F111=0,OFFSET(ORÇAMENTO!X$15,$F110,0),IF($F111<>-1,OFFSET(QCI!$O$13,$F111,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(U111,4),U112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(V111,4),V112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(W111,4),W112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(X111,4),X112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y111,4),Y112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z111,4),Z112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA111,4),AA112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB111,4),AB112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC111,4),AC112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD111,4),AD112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE111,4),AE112/$S110)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R110=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF111,4),AF112/$S110)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F110),IF(1+COUNTIF($M$13:OFFSET(M110,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M110,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G111,-1,0),\"\")","v":""},{"$f":"IF(OR(S110=0,S110=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R110<>2),$F111=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H110<>0,ISNUMBER(H110)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 E111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(E112,1,0,$R110-2)))","v":0},{"$f":"IF(OR($R110<>2,AUTOEVENTO<>\"manual\",$F111>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M110&\"$\"","v":"1$"},null,{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 U111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(U112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 V111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(V112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 W111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(W112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 X111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(X112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 Y111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(Y112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 Z111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(Z112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 AA111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(AA112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 AB111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(AB112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 AC111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(AC112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 AD111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(AD112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 AE111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(AE112,1,0,$R110-2)))","v":0},{"$f":"IF($R110=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F110)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F110,0)))\n                +IF(AND($F112<>\"\",$F112<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F112,\n                        0),\n                 AF111*$S110),\n          SUMIF(OFFSET($S112,1,0,$R110-2),($M110+1)&\"$\",OFFSET(AF112,1,0,$R110-2)))","v":0}]
[{"$f":"IF($M113>1,_xlfn.CONCAT($I113,\" \",$J113),\"\")","v":""},{"$f":"OFFSET(B113,-3,0)+1","v":34},{"$f":"IF($R113<>2,0,IF($S113=0,1,IF(F114>0,OFFSET(QCI!$M$13,SUBSTITUTE(F114,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F113,0))/$S113))","v":0},{"$f":"IF($R113<>2,0,IF($S113=0,1,IF(F114>0,OFFSET(QCI!$N$13,SUBSTITUTE(F114,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F113,0))/$S113))","v":0},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(E114,4),E115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(B113<=ORÇAMENTO.MáximoListaCrono,MATCH(B113,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F114<>-1,$S113>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S113=0,S113=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R113<>2),$F114=0),\"Linha\",ROUND(1-SUM(U113:AG113),4)))","v":"Linha"},{"$f":"IF($F114=0,OFFSET(ORÇAMENTO!O$15,$F113,0),IF($F114<>-1,OFFSET(QCI!$D$13,$F114,0),\"\"))","v":""},{"$f":"IF($F114=0,OFFSET(ORÇAMENTO!R$15,$F113,0),IF($F114<>-1,OFFSET(QCI!$G$13,$F114,0),\"\"))","v":""},null,null,{"$f":"IF($F114=0,OFFSET(ORÇAMENTO!C$15,$F113,0),1)","v":1},{"$f":"IF($F114=-1,0,IF(N$13<=$M113,IF(ISERROR(MATCH(N$13,OFFSET($M113,1,0,ROW($M$164)-ROW($M113)-1),0)),ROW($M$164)-ROW($M113)-1,MATCH(N$13,OFFSET($M113,1,0,ROW($M$164)-ROW($M113)-1),0)-1),0))","v":0},{"$f":"IF($F114=-1,0,IF(O$13<=$M113,IF(ISERROR(MATCH(O$13,OFFSET($M113,1,0,ROW($M$164)-ROW($M113)-1),0)),ROW($M$164)-ROW($M113)-1,MATCH(O$13,OFFSET($M113,1,0,ROW($M$164)-ROW($M113)-1),0)-1),0))","v":0},{"$f":"IF($F114=-1,0,IF(P$13<=$M113,IF(ISERROR(MATCH(P$13,OFFSET($M113,1,0,ROW($M$164)-ROW($M113)-1),0)),ROW($M$164)-ROW($M113)-1,MATCH(P$13,OFFSET($M113,1,0,ROW($M$164)-ROW($M113)-1),0)-1),0))","v":0},{"$f":"IF($F114=-1,0,IF(Q$13<=$M113,IF(ISERROR(MATCH(Q$13,OFFSET($M113,1,0,ROW($M$164)-ROW($M113)-1),0)),ROW($M$164)-ROW($M113)-1,MATCH(Q$13,OFFSET($M113,1,0,ROW($M$164)-ROW($M113)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M113,0,1,,M113))","v":0},{"$f":"IF($F114=0,OFFSET(ORÇAMENTO!X$15,$F113,0),IF($F114<>-1,OFFSET(QCI!$O$13,$F114,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(U114,4),U115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(V114,4),V115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(W114,4),W115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(X114,4),X115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y114,4),Y115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z114,4),Z115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA114,4),AA115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB114,4),AB115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC114,4),AC115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD114,4),AD115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE114,4),AE115/$S113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R113=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF114,4),AF115/$S113)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F113),IF(1+COUNTIF($M$13:OFFSET(M113,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M113,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G114,-1,0),\"\")","v":""},{"$f":"IF(OR(S113=0,S113=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R113<>2),$F114=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H113<>0,ISNUMBER(H113)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 E114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(E115,1,0,$R113-2)))","v":0},{"$f":"IF(OR($R113<>2,AUTOEVENTO<>\"manual\",$F114>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M113&\"$\"","v":"1$"},null,{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 U114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(U115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 V114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(V115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 W114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(W115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 X114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(X115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 Y114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(Y115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 Z114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(Z115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 AA114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(AA115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 AB114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(AB115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 AC114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(AC115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 AD114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(AD115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 AE114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(AE115,1,0,$R113-2)))","v":0},{"$f":"IF($R113=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F113)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F113,0)))\n                +IF(AND($F115<>\"\",$F115<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F115,\n                        0),\n                 AF114*$S113),\n          SUMIF(OFFSET($S115,1,0,$R113-2),($M113+1)&\"$\",OFFSET(AF115,1,0,$R113-2)))","v":0}]
[{"$f":"IF($M116>1,_xlfn.CONCAT($I116,\" \",$J116),\"\")","v":""},{"$f":"OFFSET(B116,-3,0)+1","v":35},{"$f":"IF($R116<>2,0,IF($S116=0,1,IF(F117>0,OFFSET(QCI!$M$13,SUBSTITUTE(F117,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F116,0))/$S116))","v":0},{"$f":"IF($R116<>2,0,IF($S116=0,1,IF(F117>0,OFFSET(QCI!$N$13,SUBSTITUTE(F117,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F116,0))/$S116))","v":0},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(E117,4),E118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(B116<=ORÇAMENTO.MáximoListaCrono,MATCH(B116,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F117<>-1,$S116>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S116=0,S116=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R116<>2),$F117=0),\"Linha\",ROUND(1-SUM(U116:AG116),4)))","v":"Linha"},{"$f":"IF($F117=0,OFFSET(ORÇAMENTO!O$15,$F116,0),IF($F117<>-1,OFFSET(QCI!$D$13,$F117,0),\"\"))","v":""},{"$f":"IF($F117=0,OFFSET(ORÇAMENTO!R$15,$F116,0),IF($F117<>-1,OFFSET(QCI!$G$13,$F117,0),\"\"))","v":""},null,null,{"$f":"IF($F117=0,OFFSET(ORÇAMENTO!C$15,$F116,0),1)","v":1},{"$f":"IF($F117=-1,0,IF(N$13<=$M116,IF(ISERROR(MATCH(N$13,OFFSET($M116,1,0,ROW($M$164)-ROW($M116)-1),0)),ROW($M$164)-ROW($M116)-1,MATCH(N$13,OFFSET($M116,1,0,ROW($M$164)-ROW($M116)-1),0)-1),0))","v":0},{"$f":"IF($F117=-1,0,IF(O$13<=$M116,IF(ISERROR(MATCH(O$13,OFFSET($M116,1,0,ROW($M$164)-ROW($M116)-1),0)),ROW($M$164)-ROW($M116)-1,MATCH(O$13,OFFSET($M116,1,0,ROW($M$164)-ROW($M116)-1),0)-1),0))","v":0},{"$f":"IF($F117=-1,0,IF(P$13<=$M116,IF(ISERROR(MATCH(P$13,OFFSET($M116,1,0,ROW($M$164)-ROW($M116)-1),0)),ROW($M$164)-ROW($M116)-1,MATCH(P$13,OFFSET($M116,1,0,ROW($M$164)-ROW($M116)-1),0)-1),0))","v":0},{"$f":"IF($F117=-1,0,IF(Q$13<=$M116,IF(ISERROR(MATCH(Q$13,OFFSET($M116,1,0,ROW($M$164)-ROW($M116)-1),0)),ROW($M$164)-ROW($M116)-1,MATCH(Q$13,OFFSET($M116,1,0,ROW($M$164)-ROW($M116)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M116,0,1,,M116))","v":0},{"$f":"IF($F117=0,OFFSET(ORÇAMENTO!X$15,$F116,0),IF($F117<>-1,OFFSET(QCI!$O$13,$F117,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(U117,4),U118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(V117,4),V118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(W117,4),W118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(X117,4),X118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y117,4),Y118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z117,4),Z118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA117,4),AA118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB117,4),AB118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC117,4),AC118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD117,4),AD118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE117,4),AE118/$S116)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R116=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF117,4),AF118/$S116)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F116),IF(1+COUNTIF($M$13:OFFSET(M116,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M116,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G117,-1,0),\"\")","v":""},{"$f":"IF(OR(S116=0,S116=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R116<>2),$F117=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H116<>0,ISNUMBER(H116)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 E117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(E118,1,0,$R116-2)))","v":0},{"$f":"IF(OR($R116<>2,AUTOEVENTO<>\"manual\",$F117>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M116&\"$\"","v":"1$"},null,{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 U117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(U118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 V117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(V118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 W117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(W118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 X117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(X118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 Y117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(Y118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 Z117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(Z118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 AA117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(AA118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 AB117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(AB118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 AC117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(AC118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 AD117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(AD118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 AE117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(AE118,1,0,$R116-2)))","v":0},{"$f":"IF($R116=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F116)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F116,0)))\n                +IF(AND($F118<>\"\",$F118<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F118,\n                        0),\n                 AF117*$S116),\n          SUMIF(OFFSET($S118,1,0,$R116-2),($M116+1)&\"$\",OFFSET(AF118,1,0,$R116-2)))","v":0}]
[{"$f":"IF($M119>1,_xlfn.CONCAT($I119,\" \",$J119),\"\")","v":""},{"$f":"OFFSET(B119,-3,0)+1","v":36},{"$f":"IF($R119<>2,0,IF($S119=0,1,IF(F120>0,OFFSET(QCI!$M$13,SUBSTITUTE(F120,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F119,0))/$S119))","v":0},{"$f":"IF($R119<>2,0,IF($S119=0,1,IF(F120>0,OFFSET(QCI!$N$13,SUBSTITUTE(F120,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F119,0))/$S119))","v":0},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(E120,4),E121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(B119<=ORÇAMENTO.MáximoListaCrono,MATCH(B119,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F120<>-1,$S119>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S119=0,S119=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R119<>2),$F120=0),\"Linha\",ROUND(1-SUM(U119:AG119),4)))","v":"Linha"},{"$f":"IF($F120=0,OFFSET(ORÇAMENTO!O$15,$F119,0),IF($F120<>-1,OFFSET(QCI!$D$13,$F120,0),\"\"))","v":""},{"$f":"IF($F120=0,OFFSET(ORÇAMENTO!R$15,$F119,0),IF($F120<>-1,OFFSET(QCI!$G$13,$F120,0),\"\"))","v":""},null,null,{"$f":"IF($F120=0,OFFSET(ORÇAMENTO!C$15,$F119,0),1)","v":1},{"$f":"IF($F120=-1,0,IF(N$13<=$M119,IF(ISERROR(MATCH(N$13,OFFSET($M119,1,0,ROW($M$164)-ROW($M119)-1),0)),ROW($M$164)-ROW($M119)-1,MATCH(N$13,OFFSET($M119,1,0,ROW($M$164)-ROW($M119)-1),0)-1),0))","v":0},{"$f":"IF($F120=-1,0,IF(O$13<=$M119,IF(ISERROR(MATCH(O$13,OFFSET($M119,1,0,ROW($M$164)-ROW($M119)-1),0)),ROW($M$164)-ROW($M119)-1,MATCH(O$13,OFFSET($M119,1,0,ROW($M$164)-ROW($M119)-1),0)-1),0))","v":0},{"$f":"IF($F120=-1,0,IF(P$13<=$M119,IF(ISERROR(MATCH(P$13,OFFSET($M119,1,0,ROW($M$164)-ROW($M119)-1),0)),ROW($M$164)-ROW($M119)-1,MATCH(P$13,OFFSET($M119,1,0,ROW($M$164)-ROW($M119)-1),0)-1),0))","v":0},{"$f":"IF($F120=-1,0,IF(Q$13<=$M119,IF(ISERROR(MATCH(Q$13,OFFSET($M119,1,0,ROW($M$164)-ROW($M119)-1),0)),ROW($M$164)-ROW($M119)-1,MATCH(Q$13,OFFSET($M119,1,0,ROW($M$164)-ROW($M119)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M119,0,1,,M119))","v":0},{"$f":"IF($F120=0,OFFSET(ORÇAMENTO!X$15,$F119,0),IF($F120<>-1,OFFSET(QCI!$O$13,$F120,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(U120,4),U121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(V120,4),V121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(W120,4),W121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(X120,4),X121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y120,4),Y121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z120,4),Z121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA120,4),AA121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB120,4),AB121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC120,4),AC121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD120,4),AD121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE120,4),AE121/$S119)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R119=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF120,4),AF121/$S119)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F119),IF(1+COUNTIF($M$13:OFFSET(M119,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M119,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G120,-1,0),\"\")","v":""},{"$f":"IF(OR(S119=0,S119=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R119<>2),$F120=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H119<>0,ISNUMBER(H119)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 E120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(E121,1,0,$R119-2)))","v":0},{"$f":"IF(OR($R119<>2,AUTOEVENTO<>\"manual\",$F120>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M119&\"$\"","v":"1$"},null,{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 U120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(U121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 V120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(V121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 W120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(W121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 X120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(X121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 Y120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(Y121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 Z120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(Z121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 AA120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(AA121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 AB120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(AB121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 AC120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(AC121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 AD120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(AD121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 AE120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(AE121,1,0,$R119-2)))","v":0},{"$f":"IF($R119=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F119)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F119,0)))\n                +IF(AND($F121<>\"\",$F121<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F121,\n                        0),\n                 AF120*$S119),\n          SUMIF(OFFSET($S121,1,0,$R119-2),($M119+1)&\"$\",OFFSET(AF121,1,0,$R119-2)))","v":0}]
[{"$f":"IF($M122>1,_xlfn.CONCAT($I122,\" \",$J122),\"\")","v":""},{"$f":"OFFSET(B122,-3,0)+1","v":37},{"$f":"IF($R122<>2,0,IF($S122=0,1,IF(F123>0,OFFSET(QCI!$M$13,SUBSTITUTE(F123,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F122,0))/$S122))","v":0},{"$f":"IF($R122<>2,0,IF($S122=0,1,IF(F123>0,OFFSET(QCI!$N$13,SUBSTITUTE(F123,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F122,0))/$S122))","v":0},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(E123,4),E124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(B122<=ORÇAMENTO.MáximoListaCrono,MATCH(B122,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F123<>-1,$S122>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S122=0,S122=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R122<>2),$F123=0),\"Linha\",ROUND(1-SUM(U122:AG122),4)))","v":"Linha"},{"$f":"IF($F123=0,OFFSET(ORÇAMENTO!O$15,$F122,0),IF($F123<>-1,OFFSET(QCI!$D$13,$F123,0),\"\"))","v":""},{"$f":"IF($F123=0,OFFSET(ORÇAMENTO!R$15,$F122,0),IF($F123<>-1,OFFSET(QCI!$G$13,$F123,0),\"\"))","v":""},null,null,{"$f":"IF($F123=0,OFFSET(ORÇAMENTO!C$15,$F122,0),1)","v":1},{"$f":"IF($F123=-1,0,IF(N$13<=$M122,IF(ISERROR(MATCH(N$13,OFFSET($M122,1,0,ROW($M$164)-ROW($M122)-1),0)),ROW($M$164)-ROW($M122)-1,MATCH(N$13,OFFSET($M122,1,0,ROW($M$164)-ROW($M122)-1),0)-1),0))","v":0},{"$f":"IF($F123=-1,0,IF(O$13<=$M122,IF(ISERROR(MATCH(O$13,OFFSET($M122,1,0,ROW($M$164)-ROW($M122)-1),0)),ROW($M$164)-ROW($M122)-1,MATCH(O$13,OFFSET($M122,1,0,ROW($M$164)-ROW($M122)-1),0)-1),0))","v":0},{"$f":"IF($F123=-1,0,IF(P$13<=$M122,IF(ISERROR(MATCH(P$13,OFFSET($M122,1,0,ROW($M$164)-ROW($M122)-1),0)),ROW($M$164)-ROW($M122)-1,MATCH(P$13,OFFSET($M122,1,0,ROW($M$164)-ROW($M122)-1),0)-1),0))","v":0},{"$f":"IF($F123=-1,0,IF(Q$13<=$M122,IF(ISERROR(MATCH(Q$13,OFFSET($M122,1,0,ROW($M$164)-ROW($M122)-1),0)),ROW($M$164)-ROW($M122)-1,MATCH(Q$13,OFFSET($M122,1,0,ROW($M$164)-ROW($M122)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M122,0,1,,M122))","v":0},{"$f":"IF($F123=0,OFFSET(ORÇAMENTO!X$15,$F122,0),IF($F123<>-1,OFFSET(QCI!$O$13,$F123,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(U123,4),U124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(V123,4),V124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(W123,4),W124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(X123,4),X124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y123,4),Y124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z123,4),Z124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA123,4),AA124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB123,4),AB124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC123,4),AC124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD123,4),AD124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE123,4),AE124/$S122)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R122=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF123,4),AF124/$S122)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F122),IF(1+COUNTIF($M$13:OFFSET(M122,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M122,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G123,-1,0),\"\")","v":""},{"$f":"IF(OR(S122=0,S122=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R122<>2),$F123=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H122<>0,ISNUMBER(H122)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 E123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(E124,1,0,$R122-2)))","v":0},{"$f":"IF(OR($R122<>2,AUTOEVENTO<>\"manual\",$F123>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M122&\"$\"","v":"1$"},null,{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 U123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(U124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 V123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(V124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 W123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(W124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 X123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(X124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 Y123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(Y124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 Z123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(Z124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 AA123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(AA124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 AB123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(AB124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 AC123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(AC124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 AD123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(AD124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 AE123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(AE124,1,0,$R122-2)))","v":0},{"$f":"IF($R122=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F122)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F122,0)))\n                +IF(AND($F124<>\"\",$F124<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F124,\n                        0),\n                 AF123*$S122),\n          SUMIF(OFFSET($S124,1,0,$R122-2),($M122+1)&\"$\",OFFSET(AF124,1,0,$R122-2)))","v":0}]
[{"$f":"IF($M125>1,_xlfn.CONCAT($I125,\" \",$J125),\"\")","v":""},{"$f":"OFFSET(B125,-3,0)+1","v":38},{"$f":"IF($R125<>2,0,IF($S125=0,1,IF(F126>0,OFFSET(QCI!$M$13,SUBSTITUTE(F126,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F125,0))/$S125))","v":0},{"$f":"IF($R125<>2,0,IF($S125=0,1,IF(F126>0,OFFSET(QCI!$N$13,SUBSTITUTE(F126,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F125,0))/$S125))","v":0},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(E126,4),E127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(B125<=ORÇAMENTO.MáximoListaCrono,MATCH(B125,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F126<>-1,$S125>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S125=0,S125=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R125<>2),$F126=0),\"Linha\",ROUND(1-SUM(U125:AG125),4)))","v":"Linha"},{"$f":"IF($F126=0,OFFSET(ORÇAMENTO!O$15,$F125,0),IF($F126<>-1,OFFSET(QCI!$D$13,$F126,0),\"\"))","v":""},{"$f":"IF($F126=0,OFFSET(ORÇAMENTO!R$15,$F125,0),IF($F126<>-1,OFFSET(QCI!$G$13,$F126,0),\"\"))","v":""},null,null,{"$f":"IF($F126=0,OFFSET(ORÇAMENTO!C$15,$F125,0),1)","v":1},{"$f":"IF($F126=-1,0,IF(N$13<=$M125,IF(ISERROR(MATCH(N$13,OFFSET($M125,1,0,ROW($M$164)-ROW($M125)-1),0)),ROW($M$164)-ROW($M125)-1,MATCH(N$13,OFFSET($M125,1,0,ROW($M$164)-ROW($M125)-1),0)-1),0))","v":0},{"$f":"IF($F126=-1,0,IF(O$13<=$M125,IF(ISERROR(MATCH(O$13,OFFSET($M125,1,0,ROW($M$164)-ROW($M125)-1),0)),ROW($M$164)-ROW($M125)-1,MATCH(O$13,OFFSET($M125,1,0,ROW($M$164)-ROW($M125)-1),0)-1),0))","v":0},{"$f":"IF($F126=-1,0,IF(P$13<=$M125,IF(ISERROR(MATCH(P$13,OFFSET($M125,1,0,ROW($M$164)-ROW($M125)-1),0)),ROW($M$164)-ROW($M125)-1,MATCH(P$13,OFFSET($M125,1,0,ROW($M$164)-ROW($M125)-1),0)-1),0))","v":0},{"$f":"IF($F126=-1,0,IF(Q$13<=$M125,IF(ISERROR(MATCH(Q$13,OFFSET($M125,1,0,ROW($M$164)-ROW($M125)-1),0)),ROW($M$164)-ROW($M125)-1,MATCH(Q$13,OFFSET($M125,1,0,ROW($M$164)-ROW($M125)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M125,0,1,,M125))","v":0},{"$f":"IF($F126=0,OFFSET(ORÇAMENTO!X$15,$F125,0),IF($F126<>-1,OFFSET(QCI!$O$13,$F126,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(U126,4),U127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(V126,4),V127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(W126,4),W127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(X126,4),X127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y126,4),Y127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z126,4),Z127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA126,4),AA127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB126,4),AB127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC126,4),AC127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD126,4),AD127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE126,4),AE127/$S125)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R125=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF126,4),AF127/$S125)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F125),IF(1+COUNTIF($M$13:OFFSET(M125,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M125,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G126,-1,0),\"\")","v":""},{"$f":"IF(OR(S125=0,S125=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R125<>2),$F126=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H125<>0,ISNUMBER(H125)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 E126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(E127,1,0,$R125-2)))","v":0},{"$f":"IF(OR($R125<>2,AUTOEVENTO<>\"manual\",$F126>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M125&\"$\"","v":"1$"},null,{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 U126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(U127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 V126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(V127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 W126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(W127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 X126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(X127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 Y126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(Y127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 Z126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(Z127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 AA126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(AA127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 AB126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(AB127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 AC126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(AC127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 AD126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(AD127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 AE126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(AE127,1,0,$R125-2)))","v":0},{"$f":"IF($R125=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F125)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F125,0)))\n                +IF(AND($F127<>\"\",$F127<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F127,\n                        0),\n                 AF126*$S125),\n          SUMIF(OFFSET($S127,1,0,$R125-2),($M125+1)&\"$\",OFFSET(AF127,1,0,$R125-2)))","v":0}]
[{"$f":"IF($M128>1,_xlfn.CONCAT($I128,\" \",$J128),\"\")","v":""},{"$f":"OFFSET(B128,-3,0)+1","v":39},{"$f":"IF($R128<>2,0,IF($S128=0,1,IF(F129>0,OFFSET(QCI!$M$13,SUBSTITUTE(F129,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F128,0))/$S128))","v":0},{"$f":"IF($R128<>2,0,IF($S128=0,1,IF(F129>0,OFFSET(QCI!$N$13,SUBSTITUTE(F129,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F128,0))/$S128))","v":0},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(E129,4),E130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(B128<=ORÇAMENTO.MáximoListaCrono,MATCH(B128,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F129<>-1,$S128>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S128=0,S128=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R128<>2),$F129=0),\"Linha\",ROUND(1-SUM(U128:AG128),4)))","v":"Linha"},{"$f":"IF($F129=0,OFFSET(ORÇAMENTO!O$15,$F128,0),IF($F129<>-1,OFFSET(QCI!$D$13,$F129,0),\"\"))","v":""},{"$f":"IF($F129=0,OFFSET(ORÇAMENTO!R$15,$F128,0),IF($F129<>-1,OFFSET(QCI!$G$13,$F129,0),\"\"))","v":""},null,null,{"$f":"IF($F129=0,OFFSET(ORÇAMENTO!C$15,$F128,0),1)","v":1},{"$f":"IF($F129=-1,0,IF(N$13<=$M128,IF(ISERROR(MATCH(N$13,OFFSET($M128,1,0,ROW($M$164)-ROW($M128)-1),0)),ROW($M$164)-ROW($M128)-1,MATCH(N$13,OFFSET($M128,1,0,ROW($M$164)-ROW($M128)-1),0)-1),0))","v":0},{"$f":"IF($F129=-1,0,IF(O$13<=$M128,IF(ISERROR(MATCH(O$13,OFFSET($M128,1,0,ROW($M$164)-ROW($M128)-1),0)),ROW($M$164)-ROW($M128)-1,MATCH(O$13,OFFSET($M128,1,0,ROW($M$164)-ROW($M128)-1),0)-1),0))","v":0},{"$f":"IF($F129=-1,0,IF(P$13<=$M128,IF(ISERROR(MATCH(P$13,OFFSET($M128,1,0,ROW($M$164)-ROW($M128)-1),0)),ROW($M$164)-ROW($M128)-1,MATCH(P$13,OFFSET($M128,1,0,ROW($M$164)-ROW($M128)-1),0)-1),0))","v":0},{"$f":"IF($F129=-1,0,IF(Q$13<=$M128,IF(ISERROR(MATCH(Q$13,OFFSET($M128,1,0,ROW($M$164)-ROW($M128)-1),0)),ROW($M$164)-ROW($M128)-1,MATCH(Q$13,OFFSET($M128,1,0,ROW($M$164)-ROW($M128)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M128,0,1,,M128))","v":0},{"$f":"IF($F129=0,OFFSET(ORÇAMENTO!X$15,$F128,0),IF($F129<>-1,OFFSET(QCI!$O$13,$F129,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(U129,4),U130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(V129,4),V130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(W129,4),W130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(X129,4),X130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y129,4),Y130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z129,4),Z130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA129,4),AA130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB129,4),AB130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC129,4),AC130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD129,4),AD130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE129,4),AE130/$S128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R128=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF129,4),AF130/$S128)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F128),IF(1+COUNTIF($M$13:OFFSET(M128,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M128,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G129,-1,0),\"\")","v":""},{"$f":"IF(OR(S128=0,S128=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R128<>2),$F129=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H128<>0,ISNUMBER(H128)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 E129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(E130,1,0,$R128-2)))","v":0},{"$f":"IF(OR($R128<>2,AUTOEVENTO<>\"manual\",$F129>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M128&\"$\"","v":"1$"},null,{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 U129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(U130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 V129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(V130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 W129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(W130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 X129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(X130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 Y129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(Y130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 Z129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(Z130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 AA129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(AA130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 AB129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(AB130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 AC129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(AC130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 AD129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(AD130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 AE129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(AE130,1,0,$R128-2)))","v":0},{"$f":"IF($R128=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F128)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F128,0)))\n                +IF(AND($F130<>\"\",$F130<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F130,\n                        0),\n                 AF129*$S128),\n          SUMIF(OFFSET($S130,1,0,$R128-2),($M128+1)&\"$\",OFFSET(AF130,1,0,$R128-2)))","v":0}]
[{"$f":"IF($M131>1,_xlfn.CONCAT($I131,\" \",$J131),\"\")","v":""},{"$f":"OFFSET(B131,-3,0)+1","v":40},{"$f":"IF($R131<>2,0,IF($S131=0,1,IF(F132>0,OFFSET(QCI!$M$13,SUBSTITUTE(F132,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F131,0))/$S131))","v":0},{"$f":"IF($R131<>2,0,IF($S131=0,1,IF(F132>0,OFFSET(QCI!$N$13,SUBSTITUTE(F132,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F131,0))/$S131))","v":0},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(E132,4),E133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(B131<=ORÇAMENTO.MáximoListaCrono,MATCH(B131,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F132<>-1,$S131>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S131=0,S131=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R131<>2),$F132=0),\"Linha\",ROUND(1-SUM(U131:AG131),4)))","v":"Linha"},{"$f":"IF($F132=0,OFFSET(ORÇAMENTO!O$15,$F131,0),IF($F132<>-1,OFFSET(QCI!$D$13,$F132,0),\"\"))","v":""},{"$f":"IF($F132=0,OFFSET(ORÇAMENTO!R$15,$F131,0),IF($F132<>-1,OFFSET(QCI!$G$13,$F132,0),\"\"))","v":""},null,null,{"$f":"IF($F132=0,OFFSET(ORÇAMENTO!C$15,$F131,0),1)","v":1},{"$f":"IF($F132=-1,0,IF(N$13<=$M131,IF(ISERROR(MATCH(N$13,OFFSET($M131,1,0,ROW($M$164)-ROW($M131)-1),0)),ROW($M$164)-ROW($M131)-1,MATCH(N$13,OFFSET($M131,1,0,ROW($M$164)-ROW($M131)-1),0)-1),0))","v":0},{"$f":"IF($F132=-1,0,IF(O$13<=$M131,IF(ISERROR(MATCH(O$13,OFFSET($M131,1,0,ROW($M$164)-ROW($M131)-1),0)),ROW($M$164)-ROW($M131)-1,MATCH(O$13,OFFSET($M131,1,0,ROW($M$164)-ROW($M131)-1),0)-1),0))","v":0},{"$f":"IF($F132=-1,0,IF(P$13<=$M131,IF(ISERROR(MATCH(P$13,OFFSET($M131,1,0,ROW($M$164)-ROW($M131)-1),0)),ROW($M$164)-ROW($M131)-1,MATCH(P$13,OFFSET($M131,1,0,ROW($M$164)-ROW($M131)-1),0)-1),0))","v":0},{"$f":"IF($F132=-1,0,IF(Q$13<=$M131,IF(ISERROR(MATCH(Q$13,OFFSET($M131,1,0,ROW($M$164)-ROW($M131)-1),0)),ROW($M$164)-ROW($M131)-1,MATCH(Q$13,OFFSET($M131,1,0,ROW($M$164)-ROW($M131)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M131,0,1,,M131))","v":0},{"$f":"IF($F132=0,OFFSET(ORÇAMENTO!X$15,$F131,0),IF($F132<>-1,OFFSET(QCI!$O$13,$F132,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(U132,4),U133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(V132,4),V133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(W132,4),W133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(X132,4),X133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y132,4),Y133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z132,4),Z133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA132,4),AA133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB132,4),AB133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC132,4),AC133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD132,4),AD133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE132,4),AE133/$S131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R131=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF132,4),AF133/$S131)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F131),IF(1+COUNTIF($M$13:OFFSET(M131,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M131,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G132,-1,0),\"\")","v":""},{"$f":"IF(OR(S131=0,S131=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R131<>2),$F132=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H131<>0,ISNUMBER(H131)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 E132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(E133,1,0,$R131-2)))","v":0},{"$f":"IF(OR($R131<>2,AUTOEVENTO<>\"manual\",$F132>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M131&\"$\"","v":"1$"},null,{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 U132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(U133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 V132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(V133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 W132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(W133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 X132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(X133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 Y132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(Y133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 Z132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(Z133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 AA132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(AA133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 AB132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(AB133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 AC132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(AC133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 AD132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(AD133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 AE132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(AE133,1,0,$R131-2)))","v":0},{"$f":"IF($R131=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F131)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F131,0)))\n                +IF(AND($F133<>\"\",$F133<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F133,\n                        0),\n                 AF132*$S131),\n          SUMIF(OFFSET($S133,1,0,$R131-2),($M131+1)&\"$\",OFFSET(AF133,1,0,$R131-2)))","v":0}]
[{"$f":"IF($M134>1,_xlfn.CONCAT($I134,\" \",$J134),\"\")","v":""},{"$f":"OFFSET(B134,-3,0)+1","v":41},{"$f":"IF($R134<>2,0,IF($S134=0,1,IF(F135>0,OFFSET(QCI!$M$13,SUBSTITUTE(F135,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F134,0))/$S134))","v":0},{"$f":"IF($R134<>2,0,IF($S134=0,1,IF(F135>0,OFFSET(QCI!$N$13,SUBSTITUTE(F135,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F134,0))/$S134))","v":0},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(E135,4),E136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(B134<=ORÇAMENTO.MáximoListaCrono,MATCH(B134,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F135<>-1,$S134>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S134=0,S134=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R134<>2),$F135=0),\"Linha\",ROUND(1-SUM(U134:AG134),4)))","v":"Linha"},{"$f":"IF($F135=0,OFFSET(ORÇAMENTO!O$15,$F134,0),IF($F135<>-1,OFFSET(QCI!$D$13,$F135,0),\"\"))","v":""},{"$f":"IF($F135=0,OFFSET(ORÇAMENTO!R$15,$F134,0),IF($F135<>-1,OFFSET(QCI!$G$13,$F135,0),\"\"))","v":""},null,null,{"$f":"IF($F135=0,OFFSET(ORÇAMENTO!C$15,$F134,0),1)","v":1},{"$f":"IF($F135=-1,0,IF(N$13<=$M134,IF(ISERROR(MATCH(N$13,OFFSET($M134,1,0,ROW($M$164)-ROW($M134)-1),0)),ROW($M$164)-ROW($M134)-1,MATCH(N$13,OFFSET($M134,1,0,ROW($M$164)-ROW($M134)-1),0)-1),0))","v":0},{"$f":"IF($F135=-1,0,IF(O$13<=$M134,IF(ISERROR(MATCH(O$13,OFFSET($M134,1,0,ROW($M$164)-ROW($M134)-1),0)),ROW($M$164)-ROW($M134)-1,MATCH(O$13,OFFSET($M134,1,0,ROW($M$164)-ROW($M134)-1),0)-1),0))","v":0},{"$f":"IF($F135=-1,0,IF(P$13<=$M134,IF(ISERROR(MATCH(P$13,OFFSET($M134,1,0,ROW($M$164)-ROW($M134)-1),0)),ROW($M$164)-ROW($M134)-1,MATCH(P$13,OFFSET($M134,1,0,ROW($M$164)-ROW($M134)-1),0)-1),0))","v":0},{"$f":"IF($F135=-1,0,IF(Q$13<=$M134,IF(ISERROR(MATCH(Q$13,OFFSET($M134,1,0,ROW($M$164)-ROW($M134)-1),0)),ROW($M$164)-ROW($M134)-1,MATCH(Q$13,OFFSET($M134,1,0,ROW($M$164)-ROW($M134)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M134,0,1,,M134))","v":0},{"$f":"IF($F135=0,OFFSET(ORÇAMENTO!X$15,$F134,0),IF($F135<>-1,OFFSET(QCI!$O$13,$F135,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(U135,4),U136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(V135,4),V136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(W135,4),W136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(X135,4),X136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y135,4),Y136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z135,4),Z136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA135,4),AA136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB135,4),AB136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC135,4),AC136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD135,4),AD136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE135,4),AE136/$S134)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R134=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF135,4),AF136/$S134)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F134),IF(1+COUNTIF($M$13:OFFSET(M134,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M134,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G135,-1,0),\"\")","v":""},{"$f":"IF(OR(S134=0,S134=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R134<>2),$F135=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H134<>0,ISNUMBER(H134)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 E135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(E136,1,0,$R134-2)))","v":0},{"$f":"IF(OR($R134<>2,AUTOEVENTO<>\"manual\",$F135>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M134&\"$\"","v":"1$"},null,{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 U135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(U136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 V135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(V136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 W135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(W136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 X135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(X136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 Y135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(Y136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 Z135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(Z136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 AA135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(AA136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 AB135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(AB136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 AC135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(AC136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 AD135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(AD136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 AE135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(AE136,1,0,$R134-2)))","v":0},{"$f":"IF($R134=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F134)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F134,0)))\n                +IF(AND($F136<>\"\",$F136<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F136,\n                        0),\n                 AF135*$S134),\n          SUMIF(OFFSET($S136,1,0,$R134-2),($M134+1)&\"$\",OFFSET(AF136,1,0,$R134-2)))","v":0}]
[{"$f":"IF($M137>1,_xlfn.CONCAT($I137,\" \",$J137),\"\")","v":""},{"$f":"OFFSET(B137,-3,0)+1","v":42},{"$f":"IF($R137<>2,0,IF($S137=0,1,IF(F138>0,OFFSET(QCI!$M$13,SUBSTITUTE(F138,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F137,0))/$S137))","v":0},{"$f":"IF($R137<>2,0,IF($S137=0,1,IF(F138>0,OFFSET(QCI!$N$13,SUBSTITUTE(F138,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F137,0))/$S137))","v":0},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(E138,4),E139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(B137<=ORÇAMENTO.MáximoListaCrono,MATCH(B137,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F138<>-1,$S137>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S137=0,S137=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R137<>2),$F138=0),\"Linha\",ROUND(1-SUM(U137:AG137),4)))","v":"Linha"},{"$f":"IF($F138=0,OFFSET(ORÇAMENTO!O$15,$F137,0),IF($F138<>-1,OFFSET(QCI!$D$13,$F138,0),\"\"))","v":""},{"$f":"IF($F138=0,OFFSET(ORÇAMENTO!R$15,$F137,0),IF($F138<>-1,OFFSET(QCI!$G$13,$F138,0),\"\"))","v":""},null,null,{"$f":"IF($F138=0,OFFSET(ORÇAMENTO!C$15,$F137,0),1)","v":1},{"$f":"IF($F138=-1,0,IF(N$13<=$M137,IF(ISERROR(MATCH(N$13,OFFSET($M137,1,0,ROW($M$164)-ROW($M137)-1),0)),ROW($M$164)-ROW($M137)-1,MATCH(N$13,OFFSET($M137,1,0,ROW($M$164)-ROW($M137)-1),0)-1),0))","v":0},{"$f":"IF($F138=-1,0,IF(O$13<=$M137,IF(ISERROR(MATCH(O$13,OFFSET($M137,1,0,ROW($M$164)-ROW($M137)-1),0)),ROW($M$164)-ROW($M137)-1,MATCH(O$13,OFFSET($M137,1,0,ROW($M$164)-ROW($M137)-1),0)-1),0))","v":0},{"$f":"IF($F138=-1,0,IF(P$13<=$M137,IF(ISERROR(MATCH(P$13,OFFSET($M137,1,0,ROW($M$164)-ROW($M137)-1),0)),ROW($M$164)-ROW($M137)-1,MATCH(P$13,OFFSET($M137,1,0,ROW($M$164)-ROW($M137)-1),0)-1),0))","v":0},{"$f":"IF($F138=-1,0,IF(Q$13<=$M137,IF(ISERROR(MATCH(Q$13,OFFSET($M137,1,0,ROW($M$164)-ROW($M137)-1),0)),ROW($M$164)-ROW($M137)-1,MATCH(Q$13,OFFSET($M137,1,0,ROW($M$164)-ROW($M137)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M137,0,1,,M137))","v":0},{"$f":"IF($F138=0,OFFSET(ORÇAMENTO!X$15,$F137,0),IF($F138<>-1,OFFSET(QCI!$O$13,$F138,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(U138,4),U139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(V138,4),V139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(W138,4),W139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(X138,4),X139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y138,4),Y139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z138,4),Z139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA138,4),AA139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB138,4),AB139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC138,4),AC139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD138,4),AD139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE138,4),AE139/$S137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R137=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF138,4),AF139/$S137)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F137),IF(1+COUNTIF($M$13:OFFSET(M137,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M137,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G138,-1,0),\"\")","v":""},{"$f":"IF(OR(S137=0,S137=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R137<>2),$F138=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H137<>0,ISNUMBER(H137)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 E138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(E139,1,0,$R137-2)))","v":0},{"$f":"IF(OR($R137<>2,AUTOEVENTO<>\"manual\",$F138>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M137&\"$\"","v":"1$"},null,{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 U138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(U139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 V138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(V139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 W138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(W139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 X138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(X139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 Y138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(Y139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 Z138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(Z139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 AA138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(AA139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 AB138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(AB139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 AC138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(AC139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 AD138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(AD139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 AE138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(AE139,1,0,$R137-2)))","v":0},{"$f":"IF($R137=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F137)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F137,0)))\n                +IF(AND($F139<>\"\",$F139<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F139,\n                        0),\n                 AF138*$S137),\n          SUMIF(OFFSET($S139,1,0,$R137-2),($M137+1)&\"$\",OFFSET(AF139,1,0,$R137-2)))","v":0}]
[{"$f":"IF($M140>1,_xlfn.CONCAT($I140,\" \",$J140),\"\")","v":""},{"$f":"OFFSET(B140,-3,0)+1","v":43},{"$f":"IF($R140<>2,0,IF($S140=0,1,IF(F141>0,OFFSET(QCI!$M$13,SUBSTITUTE(F141,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F140,0))/$S140))","v":0},{"$f":"IF($R140<>2,0,IF($S140=0,1,IF(F141>0,OFFSET(QCI!$N$13,SUBSTITUTE(F141,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F140,0))/$S140))","v":0},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(E141,4),E142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<=ORÇAMENTO.MáximoListaCrono,MATCH(B140,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F141<>-1,$S140>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S140=0,S140=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R140<>2),$F141=0),\"Linha\",ROUND(1-SUM(U140:AG140),4)))","v":"Linha"},{"$f":"IF($F141=0,OFFSET(ORÇAMENTO!O$15,$F140,0),IF($F141<>-1,OFFSET(QCI!$D$13,$F141,0),\"\"))","v":""},{"$f":"IF($F141=0,OFFSET(ORÇAMENTO!R$15,$F140,0),IF($F141<>-1,OFFSET(QCI!$G$13,$F141,0),\"\"))","v":""},null,null,{"$f":"IF($F141=0,OFFSET(ORÇAMENTO!C$15,$F140,0),1)","v":1},{"$f":"IF($F141=-1,0,IF(N$13<=$M140,IF(ISERROR(MATCH(N$13,OFFSET($M140,1,0,ROW($M$164)-ROW($M140)-1),0)),ROW($M$164)-ROW($M140)-1,MATCH(N$13,OFFSET($M140,1,0,ROW($M$164)-ROW($M140)-1),0)-1),0))","v":0},{"$f":"IF($F141=-1,0,IF(O$13<=$M140,IF(ISERROR(MATCH(O$13,OFFSET($M140,1,0,ROW($M$164)-ROW($M140)-1),0)),ROW($M$164)-ROW($M140)-1,MATCH(O$13,OFFSET($M140,1,0,ROW($M$164)-ROW($M140)-1),0)-1),0))","v":0},{"$f":"IF($F141=-1,0,IF(P$13<=$M140,IF(ISERROR(MATCH(P$13,OFFSET($M140,1,0,ROW($M$164)-ROW($M140)-1),0)),ROW($M$164)-ROW($M140)-1,MATCH(P$13,OFFSET($M140,1,0,ROW($M$164)-ROW($M140)-1),0)-1),0))","v":0},{"$f":"IF($F141=-1,0,IF(Q$13<=$M140,IF(ISERROR(MATCH(Q$13,OFFSET($M140,1,0,ROW($M$164)-ROW($M140)-1),0)),ROW($M$164)-ROW($M140)-1,MATCH(Q$13,OFFSET($M140,1,0,ROW($M$164)-ROW($M140)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M140,0,1,,M140))","v":0},{"$f":"IF($F141=0,OFFSET(ORÇAMENTO!X$15,$F140,0),IF($F141<>-1,OFFSET(QCI!$O$13,$F141,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(U141,4),U142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(V141,4),V142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(W141,4),W142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(X141,4),X142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y141,4),Y142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z141,4),Z142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA141,4),AA142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB141,4),AB142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC141,4),AC142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD141,4),AD142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE141,4),AE142/$S140)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R140=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF141,4),AF142/$S140)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F140),IF(1+COUNTIF($M$13:OFFSET(M140,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M140,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G141,-1,0),\"\")","v":""},{"$f":"IF(OR(S140=0,S140=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R140<>2),$F141=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H140<>0,ISNUMBER(H140)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 E141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(E142,1,0,$R140-2)))","v":0},{"$f":"IF(OR($R140<>2,AUTOEVENTO<>\"manual\",$F141>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M140&\"$\"","v":"1$"},null,{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 U141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(U142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 V141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(V142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 W141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(W142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 X141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(X142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 Y141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(Y142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 Z141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(Z142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 AA141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(AA142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 AB141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(AB142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 AC141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(AC142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 AD141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(AD142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 AE141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(AE142,1,0,$R140-2)))","v":0},{"$f":"IF($R140=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F140)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F140,0)))\n                +IF(AND($F142<>\"\",$F142<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F142,\n                        0),\n                 AF141*$S140),\n          SUMIF(OFFSET($S142,1,0,$R140-2),($M140+1)&\"$\",OFFSET(AF142,1,0,$R140-2)))","v":0}]
[{"$f":"IF($M143>1,_xlfn.CONCAT($I143,\" \",$J143),\"\")","v":""},{"$f":"OFFSET(B143,-3,0)+1","v":44},{"$f":"IF($R143<>2,0,IF($S143=0,1,IF(F144>0,OFFSET(QCI!$M$13,SUBSTITUTE(F144,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F143,0))/$S143))","v":0},{"$f":"IF($R143<>2,0,IF($S143=0,1,IF(F144>0,OFFSET(QCI!$N$13,SUBSTITUTE(F144,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F143,0))/$S143))","v":0},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(E144,4),E145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(B143<=ORÇAMENTO.MáximoListaCrono,MATCH(B143,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F144<>-1,$S143>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S143=0,S143=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R143<>2),$F144=0),\"Linha\",ROUND(1-SUM(U143:AG143),4)))","v":"Linha"},{"$f":"IF($F144=0,OFFSET(ORÇAMENTO!O$15,$F143,0),IF($F144<>-1,OFFSET(QCI!$D$13,$F144,0),\"\"))","v":""},{"$f":"IF($F144=0,OFFSET(ORÇAMENTO!R$15,$F143,0),IF($F144<>-1,OFFSET(QCI!$G$13,$F144,0),\"\"))","v":""},null,null,{"$f":"IF($F144=0,OFFSET(ORÇAMENTO!C$15,$F143,0),1)","v":1},{"$f":"IF($F144=-1,0,IF(N$13<=$M143,IF(ISERROR(MATCH(N$13,OFFSET($M143,1,0,ROW($M$164)-ROW($M143)-1),0)),ROW($M$164)-ROW($M143)-1,MATCH(N$13,OFFSET($M143,1,0,ROW($M$164)-ROW($M143)-1),0)-1),0))","v":0},{"$f":"IF($F144=-1,0,IF(O$13<=$M143,IF(ISERROR(MATCH(O$13,OFFSET($M143,1,0,ROW($M$164)-ROW($M143)-1),0)),ROW($M$164)-ROW($M143)-1,MATCH(O$13,OFFSET($M143,1,0,ROW($M$164)-ROW($M143)-1),0)-1),0))","v":0},{"$f":"IF($F144=-1,0,IF(P$13<=$M143,IF(ISERROR(MATCH(P$13,OFFSET($M143,1,0,ROW($M$164)-ROW($M143)-1),0)),ROW($M$164)-ROW($M143)-1,MATCH(P$13,OFFSET($M143,1,0,ROW($M$164)-ROW($M143)-1),0)-1),0))","v":0},{"$f":"IF($F144=-1,0,IF(Q$13<=$M143,IF(ISERROR(MATCH(Q$13,OFFSET($M143,1,0,ROW($M$164)-ROW($M143)-1),0)),ROW($M$164)-ROW($M143)-1,MATCH(Q$13,OFFSET($M143,1,0,ROW($M$164)-ROW($M143)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M143,0,1,,M143))","v":0},{"$f":"IF($F144=0,OFFSET(ORÇAMENTO!X$15,$F143,0),IF($F144<>-1,OFFSET(QCI!$O$13,$F144,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(U144,4),U145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(V144,4),V145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(W144,4),W145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(X144,4),X145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y144,4),Y145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z144,4),Z145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA144,4),AA145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB144,4),AB145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC144,4),AC145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD144,4),AD145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE144,4),AE145/$S143)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R143=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF144,4),AF145/$S143)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F143),IF(1+COUNTIF($M$13:OFFSET(M143,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M143,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G144,-1,0),\"\")","v":""},{"$f":"IF(OR(S143=0,S143=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R143<>2),$F144=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H143<>0,ISNUMBER(H143)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 E144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(E145,1,0,$R143-2)))","v":0},{"$f":"IF(OR($R143<>2,AUTOEVENTO<>\"manual\",$F144>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M143&\"$\"","v":"1$"},null,{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 U144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(U145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 V144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(V145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 W144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(W145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 X144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(X145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 Y144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(Y145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 Z144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(Z145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 AA144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(AA145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 AB144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(AB145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 AC144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(AC145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 AD144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(AD145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 AE144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(AE145,1,0,$R143-2)))","v":0},{"$f":"IF($R143=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F143)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F143,0)))\n                +IF(AND($F145<>\"\",$F145<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F145,\n                        0),\n                 AF144*$S143),\n          SUMIF(OFFSET($S145,1,0,$R143-2),($M143+1)&\"$\",OFFSET(AF145,1,0,$R143-2)))","v":0}]
[{"$f":"IF($M146>1,_xlfn.CONCAT($I146,\" \",$J146),\"\")","v":""},{"$f":"OFFSET(B146,-3,0)+1","v":45},{"$f":"IF($R146<>2,0,IF($S146=0,1,IF(F147>0,OFFSET(QCI!$M$13,SUBSTITUTE(F147,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F146,0))/$S146))","v":0},{"$f":"IF($R146<>2,0,IF($S146=0,1,IF(F147>0,OFFSET(QCI!$N$13,SUBSTITUTE(F147,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F146,0))/$S146))","v":0},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(E147,4),E148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(B146<=ORÇAMENTO.MáximoListaCrono,MATCH(B146,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F147<>-1,$S146>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S146=0,S146=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R146<>2),$F147=0),\"Linha\",ROUND(1-SUM(U146:AG146),4)))","v":"Linha"},{"$f":"IF($F147=0,OFFSET(ORÇAMENTO!O$15,$F146,0),IF($F147<>-1,OFFSET(QCI!$D$13,$F147,0),\"\"))","v":""},{"$f":"IF($F147=0,OFFSET(ORÇAMENTO!R$15,$F146,0),IF($F147<>-1,OFFSET(QCI!$G$13,$F147,0),\"\"))","v":""},null,null,{"$f":"IF($F147=0,OFFSET(ORÇAMENTO!C$15,$F146,0),1)","v":1},{"$f":"IF($F147=-1,0,IF(N$13<=$M146,IF(ISERROR(MATCH(N$13,OFFSET($M146,1,0,ROW($M$164)-ROW($M146)-1),0)),ROW($M$164)-ROW($M146)-1,MATCH(N$13,OFFSET($M146,1,0,ROW($M$164)-ROW($M146)-1),0)-1),0))","v":0},{"$f":"IF($F147=-1,0,IF(O$13<=$M146,IF(ISERROR(MATCH(O$13,OFFSET($M146,1,0,ROW($M$164)-ROW($M146)-1),0)),ROW($M$164)-ROW($M146)-1,MATCH(O$13,OFFSET($M146,1,0,ROW($M$164)-ROW($M146)-1),0)-1),0))","v":0},{"$f":"IF($F147=-1,0,IF(P$13<=$M146,IF(ISERROR(MATCH(P$13,OFFSET($M146,1,0,ROW($M$164)-ROW($M146)-1),0)),ROW($M$164)-ROW($M146)-1,MATCH(P$13,OFFSET($M146,1,0,ROW($M$164)-ROW($M146)-1),0)-1),0))","v":0},{"$f":"IF($F147=-1,0,IF(Q$13<=$M146,IF(ISERROR(MATCH(Q$13,OFFSET($M146,1,0,ROW($M$164)-ROW($M146)-1),0)),ROW($M$164)-ROW($M146)-1,MATCH(Q$13,OFFSET($M146,1,0,ROW($M$164)-ROW($M146)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M146,0,1,,M146))","v":0},{"$f":"IF($F147=0,OFFSET(ORÇAMENTO!X$15,$F146,0),IF($F147<>-1,OFFSET(QCI!$O$13,$F147,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(U147,4),U148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(V147,4),V148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(W147,4),W148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(X147,4),X148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y147,4),Y148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z147,4),Z148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA147,4),AA148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB147,4),AB148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC147,4),AC148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD147,4),AD148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE147,4),AE148/$S146)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R146=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF147,4),AF148/$S146)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F146),IF(1+COUNTIF($M$13:OFFSET(M146,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M146,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G147,-1,0),\"\")","v":""},{"$f":"IF(OR(S146=0,S146=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R146<>2),$F147=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H146<>0,ISNUMBER(H146)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 E147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(E148,1,0,$R146-2)))","v":0},{"$f":"IF(OR($R146<>2,AUTOEVENTO<>\"manual\",$F147>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M146&\"$\"","v":"1$"},null,{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 U147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(U148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 V147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(V148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 W147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(W148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 X147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(X148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 Y147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(Y148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 Z147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(Z148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 AA147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(AA148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 AB147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(AB148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 AC147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(AC148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 AD147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(AD148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 AE147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(AE148,1,0,$R146-2)))","v":0},{"$f":"IF($R146=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F146)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F146,0)))\n                +IF(AND($F148<>\"\",$F148<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F148,\n                        0),\n                 AF147*$S146),\n          SUMIF(OFFSET($S148,1,0,$R146-2),($M146+1)&\"$\",OFFSET(AF148,1,0,$R146-2)))","v":0}]
[{"$f":"IF($M149>1,_xlfn.CONCAT($I149,\" \",$J149),\"\")","v":""},{"$f":"OFFSET(B149,-3,0)+1","v":46},{"$f":"IF($R149<>2,0,IF($S149=0,1,IF(F150>0,OFFSET(QCI!$M$13,SUBSTITUTE(F150,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F149,0))/$S149))","v":0},{"$f":"IF($R149<>2,0,IF($S149=0,1,IF(F150>0,OFFSET(QCI!$N$13,SUBSTITUTE(F150,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F149,0))/$S149))","v":0},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(E150,4),E151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(B149<=ORÇAMENTO.MáximoListaCrono,MATCH(B149,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F150<>-1,$S149>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S149=0,S149=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R149<>2),$F150=0),\"Linha\",ROUND(1-SUM(U149:AG149),4)))","v":"Linha"},{"$f":"IF($F150=0,OFFSET(ORÇAMENTO!O$15,$F149,0),IF($F150<>-1,OFFSET(QCI!$D$13,$F150,0),\"\"))","v":""},{"$f":"IF($F150=0,OFFSET(ORÇAMENTO!R$15,$F149,0),IF($F150<>-1,OFFSET(QCI!$G$13,$F150,0),\"\"))","v":""},null,null,{"$f":"IF($F150=0,OFFSET(ORÇAMENTO!C$15,$F149,0),1)","v":1},{"$f":"IF($F150=-1,0,IF(N$13<=$M149,IF(ISERROR(MATCH(N$13,OFFSET($M149,1,0,ROW($M$164)-ROW($M149)-1),0)),ROW($M$164)-ROW($M149)-1,MATCH(N$13,OFFSET($M149,1,0,ROW($M$164)-ROW($M149)-1),0)-1),0))","v":0},{"$f":"IF($F150=-1,0,IF(O$13<=$M149,IF(ISERROR(MATCH(O$13,OFFSET($M149,1,0,ROW($M$164)-ROW($M149)-1),0)),ROW($M$164)-ROW($M149)-1,MATCH(O$13,OFFSET($M149,1,0,ROW($M$164)-ROW($M149)-1),0)-1),0))","v":0},{"$f":"IF($F150=-1,0,IF(P$13<=$M149,IF(ISERROR(MATCH(P$13,OFFSET($M149,1,0,ROW($M$164)-ROW($M149)-1),0)),ROW($M$164)-ROW($M149)-1,MATCH(P$13,OFFSET($M149,1,0,ROW($M$164)-ROW($M149)-1),0)-1),0))","v":0},{"$f":"IF($F150=-1,0,IF(Q$13<=$M149,IF(ISERROR(MATCH(Q$13,OFFSET($M149,1,0,ROW($M$164)-ROW($M149)-1),0)),ROW($M$164)-ROW($M149)-1,MATCH(Q$13,OFFSET($M149,1,0,ROW($M$164)-ROW($M149)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M149,0,1,,M149))","v":0},{"$f":"IF($F150=0,OFFSET(ORÇAMENTO!X$15,$F149,0),IF($F150<>-1,OFFSET(QCI!$O$13,$F150,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(U150,4),U151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(V150,4),V151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(W150,4),W151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(X150,4),X151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y150,4),Y151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z150,4),Z151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA150,4),AA151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB150,4),AB151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC150,4),AC151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD150,4),AD151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE150,4),AE151/$S149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R149=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF150,4),AF151/$S149)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F149),IF(1+COUNTIF($M$13:OFFSET(M149,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M149,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G150,-1,0),\"\")","v":""},{"$f":"IF(OR(S149=0,S149=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R149<>2),$F150=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H149<>0,ISNUMBER(H149)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 E150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(E151,1,0,$R149-2)))","v":0},{"$f":"IF(OR($R149<>2,AUTOEVENTO<>\"manual\",$F150>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M149&\"$\"","v":"1$"},null,{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 U150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(U151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 V150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(V151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 W150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(W151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 X150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(X151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 Y150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(Y151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 Z150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(Z151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 AA150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(AA151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 AB150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(AB151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 AC150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(AC151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 AD150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(AD151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 AE150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(AE151,1,0,$R149-2)))","v":0},{"$f":"IF($R149=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F149)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F149,0)))\n                +IF(AND($F151<>\"\",$F151<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F151,\n                        0),\n                 AF150*$S149),\n          SUMIF(OFFSET($S151,1,0,$R149-2),($M149+1)&\"$\",OFFSET(AF151,1,0,$R149-2)))","v":0}]
[{"$f":"IF($M152>1,_xlfn.CONCAT($I152,\" \",$J152),\"\")","v":""},{"$f":"OFFSET(B152,-3,0)+1","v":47},{"$f":"IF($R152<>2,0,IF($S152=0,1,IF(F153>0,OFFSET(QCI!$M$13,SUBSTITUTE(F153,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F152,0))/$S152))","v":0},{"$f":"IF($R152<>2,0,IF($S152=0,1,IF(F153>0,OFFSET(QCI!$N$13,SUBSTITUTE(F153,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F152,0))/$S152))","v":0},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(E153,4),E154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(B152<=ORÇAMENTO.MáximoListaCrono,MATCH(B152,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F153<>-1,$S152>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S152=0,S152=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R152<>2),$F153=0),\"Linha\",ROUND(1-SUM(U152:AG152),4)))","v":"Linha"},{"$f":"IF($F153=0,OFFSET(ORÇAMENTO!O$15,$F152,0),IF($F153<>-1,OFFSET(QCI!$D$13,$F153,0),\"\"))","v":""},{"$f":"IF($F153=0,OFFSET(ORÇAMENTO!R$15,$F152,0),IF($F153<>-1,OFFSET(QCI!$G$13,$F153,0),\"\"))","v":""},null,null,{"$f":"IF($F153=0,OFFSET(ORÇAMENTO!C$15,$F152,0),1)","v":1},{"$f":"IF($F153=-1,0,IF(N$13<=$M152,IF(ISERROR(MATCH(N$13,OFFSET($M152,1,0,ROW($M$164)-ROW($M152)-1),0)),ROW($M$164)-ROW($M152)-1,MATCH(N$13,OFFSET($M152,1,0,ROW($M$164)-ROW($M152)-1),0)-1),0))","v":0},{"$f":"IF($F153=-1,0,IF(O$13<=$M152,IF(ISERROR(MATCH(O$13,OFFSET($M152,1,0,ROW($M$164)-ROW($M152)-1),0)),ROW($M$164)-ROW($M152)-1,MATCH(O$13,OFFSET($M152,1,0,ROW($M$164)-ROW($M152)-1),0)-1),0))","v":0},{"$f":"IF($F153=-1,0,IF(P$13<=$M152,IF(ISERROR(MATCH(P$13,OFFSET($M152,1,0,ROW($M$164)-ROW($M152)-1),0)),ROW($M$164)-ROW($M152)-1,MATCH(P$13,OFFSET($M152,1,0,ROW($M$164)-ROW($M152)-1),0)-1),0))","v":0},{"$f":"IF($F153=-1,0,IF(Q$13<=$M152,IF(ISERROR(MATCH(Q$13,OFFSET($M152,1,0,ROW($M$164)-ROW($M152)-1),0)),ROW($M$164)-ROW($M152)-1,MATCH(Q$13,OFFSET($M152,1,0,ROW($M$164)-ROW($M152)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M152,0,1,,M152))","v":0},{"$f":"IF($F153=0,OFFSET(ORÇAMENTO!X$15,$F152,0),IF($F153<>-1,OFFSET(QCI!$O$13,$F153,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(U153,4),U154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(V153,4),V154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(W153,4),W154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(X153,4),X154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y153,4),Y154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z153,4),Z154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA153,4),AA154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB153,4),AB154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC153,4),AC154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD153,4),AD154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE153,4),AE154/$S152)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R152=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF153,4),AF154/$S152)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F152),IF(1+COUNTIF($M$13:OFFSET(M152,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M152,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G153,-1,0),\"\")","v":""},{"$f":"IF(OR(S152=0,S152=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R152<>2),$F153=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H152<>0,ISNUMBER(H152)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 E153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(E154,1,0,$R152-2)))","v":0},{"$f":"IF(OR($R152<>2,AUTOEVENTO<>\"manual\",$F153>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M152&\"$\"","v":"1$"},null,{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 U153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(U154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 V153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(V154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 W153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(W154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 X153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(X154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 Y153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(Y154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 Z153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(Z154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 AA153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(AA154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 AB153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(AB154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 AC153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(AC154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 AD153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(AD154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 AE153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(AE154,1,0,$R152-2)))","v":0},{"$f":"IF($R152=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F152)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F152,0)))\n                +IF(AND($F154<>\"\",$F154<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F154,\n                        0),\n                 AF153*$S152),\n          SUMIF(OFFSET($S154,1,0,$R152-2),($M152+1)&\"$\",OFFSET(AF154,1,0,$R152-2)))","v":0}]
[{"$f":"IF($M155>1,_xlfn.CONCAT($I155,\" \",$J155),\"\")","v":""},{"$f":"OFFSET(B155,-3,0)+1","v":48},{"$f":"IF($R155<>2,0,IF($S155=0,1,IF(F156>0,OFFSET(QCI!$M$13,SUBSTITUTE(F156,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F155,0))/$S155))","v":0},{"$f":"IF($R155<>2,0,IF($S155=0,1,IF(F156>0,OFFSET(QCI!$N$13,SUBSTITUTE(F156,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F155,0))/$S155))","v":0},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(E156,4),E157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(B155<=ORÇAMENTO.MáximoListaCrono,MATCH(B155,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F156<>-1,$S155>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S155=0,S155=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R155<>2),$F156=0),\"Linha\",ROUND(1-SUM(U155:AG155),4)))","v":"Linha"},{"$f":"IF($F156=0,OFFSET(ORÇAMENTO!O$15,$F155,0),IF($F156<>-1,OFFSET(QCI!$D$13,$F156,0),\"\"))","v":""},{"$f":"IF($F156=0,OFFSET(ORÇAMENTO!R$15,$F155,0),IF($F156<>-1,OFFSET(QCI!$G$13,$F156,0),\"\"))","v":""},null,null,{"$f":"IF($F156=0,OFFSET(ORÇAMENTO!C$15,$F155,0),1)","v":1},{"$f":"IF($F156=-1,0,IF(N$13<=$M155,IF(ISERROR(MATCH(N$13,OFFSET($M155,1,0,ROW($M$164)-ROW($M155)-1),0)),ROW($M$164)-ROW($M155)-1,MATCH(N$13,OFFSET($M155,1,0,ROW($M$164)-ROW($M155)-1),0)-1),0))","v":0},{"$f":"IF($F156=-1,0,IF(O$13<=$M155,IF(ISERROR(MATCH(O$13,OFFSET($M155,1,0,ROW($M$164)-ROW($M155)-1),0)),ROW($M$164)-ROW($M155)-1,MATCH(O$13,OFFSET($M155,1,0,ROW($M$164)-ROW($M155)-1),0)-1),0))","v":0},{"$f":"IF($F156=-1,0,IF(P$13<=$M155,IF(ISERROR(MATCH(P$13,OFFSET($M155,1,0,ROW($M$164)-ROW($M155)-1),0)),ROW($M$164)-ROW($M155)-1,MATCH(P$13,OFFSET($M155,1,0,ROW($M$164)-ROW($M155)-1),0)-1),0))","v":0},{"$f":"IF($F156=-1,0,IF(Q$13<=$M155,IF(ISERROR(MATCH(Q$13,OFFSET($M155,1,0,ROW($M$164)-ROW($M155)-1),0)),ROW($M$164)-ROW($M155)-1,MATCH(Q$13,OFFSET($M155,1,0,ROW($M$164)-ROW($M155)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M155,0,1,,M155))","v":0},{"$f":"IF($F156=0,OFFSET(ORÇAMENTO!X$15,$F155,0),IF($F156<>-1,OFFSET(QCI!$O$13,$F156,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(U156,4),U157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(V156,4),V157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(W156,4),W157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(X156,4),X157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y156,4),Y157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z156,4),Z157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA156,4),AA157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB156,4),AB157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC156,4),AC157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD156,4),AD157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE156,4),AE157/$S155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R155=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF156,4),AF157/$S155)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F155),IF(1+COUNTIF($M$13:OFFSET(M155,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M155,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G156,-1,0),\"\")","v":""},{"$f":"IF(OR(S155=0,S155=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R155<>2),$F156=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H155<>0,ISNUMBER(H155)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 E156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(E157,1,0,$R155-2)))","v":0},{"$f":"IF(OR($R155<>2,AUTOEVENTO<>\"manual\",$F156>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M155&\"$\"","v":"1$"},null,{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 U156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(U157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 V156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(V157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 W156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(W157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 X156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(X157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 Y156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(Y157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 Z156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(Z157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 AA156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(AA157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 AB156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(AB157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 AC156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(AC157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 AD156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(AD157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 AE156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(AE157,1,0,$R155-2)))","v":0},{"$f":"IF($R155=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F155)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F155,0)))\n                +IF(AND($F157<>\"\",$F157<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F157,\n                        0),\n                 AF156*$S155),\n          SUMIF(OFFSET($S157,1,0,$R155-2),($M155+1)&\"$\",OFFSET(AF157,1,0,$R155-2)))","v":0}]
[{"$f":"IF($M158>1,_xlfn.CONCAT($I158,\" \",$J158),\"\")","v":""},{"$f":"OFFSET(B158,-3,0)+1","v":49},{"$f":"IF($R158<>2,0,IF($S158=0,1,IF(F159>0,OFFSET(QCI!$M$13,SUBSTITUTE(F159,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F158,0))/$S158))","v":0},{"$f":"IF($R158<>2,0,IF($S158=0,1,IF(F159>0,OFFSET(QCI!$N$13,SUBSTITUTE(F159,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F158,0))/$S158))","v":0},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(E159,4),E160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(B158<=ORÇAMENTO.MáximoListaCrono,MATCH(B158,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F159<>-1,$S158>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S158=0,S158=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R158<>2),$F159=0),\"Linha\",ROUND(1-SUM(U158:AG158),4)))","v":"Linha"},{"$f":"IF($F159=0,OFFSET(ORÇAMENTO!O$15,$F158,0),IF($F159<>-1,OFFSET(QCI!$D$13,$F159,0),\"\"))","v":""},{"$f":"IF($F159=0,OFFSET(ORÇAMENTO!R$15,$F158,0),IF($F159<>-1,OFFSET(QCI!$G$13,$F159,0),\"\"))","v":""},null,null,{"$f":"IF($F159=0,OFFSET(ORÇAMENTO!C$15,$F158,0),1)","v":1},{"$f":"IF($F159=-1,0,IF(N$13<=$M158,IF(ISERROR(MATCH(N$13,OFFSET($M158,1,0,ROW($M$164)-ROW($M158)-1),0)),ROW($M$164)-ROW($M158)-1,MATCH(N$13,OFFSET($M158,1,0,ROW($M$164)-ROW($M158)-1),0)-1),0))","v":0},{"$f":"IF($F159=-1,0,IF(O$13<=$M158,IF(ISERROR(MATCH(O$13,OFFSET($M158,1,0,ROW($M$164)-ROW($M158)-1),0)),ROW($M$164)-ROW($M158)-1,MATCH(O$13,OFFSET($M158,1,0,ROW($M$164)-ROW($M158)-1),0)-1),0))","v":0},{"$f":"IF($F159=-1,0,IF(P$13<=$M158,IF(ISERROR(MATCH(P$13,OFFSET($M158,1,0,ROW($M$164)-ROW($M158)-1),0)),ROW($M$164)-ROW($M158)-1,MATCH(P$13,OFFSET($M158,1,0,ROW($M$164)-ROW($M158)-1),0)-1),0))","v":0},{"$f":"IF($F159=-1,0,IF(Q$13<=$M158,IF(ISERROR(MATCH(Q$13,OFFSET($M158,1,0,ROW($M$164)-ROW($M158)-1),0)),ROW($M$164)-ROW($M158)-1,MATCH(Q$13,OFFSET($M158,1,0,ROW($M$164)-ROW($M158)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M158,0,1,,M158))","v":0},{"$f":"IF($F159=0,OFFSET(ORÇAMENTO!X$15,$F158,0),IF($F159<>-1,OFFSET(QCI!$O$13,$F159,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(U159,4),U160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(V159,4),V160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(W159,4),W160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(X159,4),X160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y159,4),Y160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z159,4),Z160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA159,4),AA160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB159,4),AB160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC159,4),AC160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD159,4),AD160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE159,4),AE160/$S158)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R158=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF159,4),AF160/$S158)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F158),IF(1+COUNTIF($M$13:OFFSET(M158,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M158,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G159,-1,0),\"\")","v":""},{"$f":"IF(OR(S158=0,S158=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R158<>2),$F159=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H158<>0,ISNUMBER(H158)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 E159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(E160,1,0,$R158-2)))","v":0},{"$f":"IF(OR($R158<>2,AUTOEVENTO<>\"manual\",$F159>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M158&\"$\"","v":"1$"},null,{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 U159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(U160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 V159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(V160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 W159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(W160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 X159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(X160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 Y159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(Y160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 Z159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(Z160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 AA159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(AA160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 AB159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(AB160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 AC159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(AC160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 AD159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(AD160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 AE159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(AE160,1,0,$R158-2)))","v":0},{"$f":"IF($R158=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F158)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F158,0)))\n                +IF(AND($F160<>\"\",$F160<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F160,\n                        0),\n                 AF159*$S158),\n          SUMIF(OFFSET($S160,1,0,$R158-2),($M158+1)&\"$\",OFFSET(AF160,1,0,$R158-2)))","v":0}]
[{"$f":"IF($M161>1,_xlfn.CONCAT($I161,\" \",$J161),\"\")","v":""},{"$f":"OFFSET(B161,-3,0)+1","v":50},{"$f":"IF($R161<>2,0,IF($S161=0,1,IF(F162>0,OFFSET(QCI!$M$13,SUBSTITUTE(F162,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F161,0))/$S161))","v":0},{"$f":"IF($R161<>2,0,IF($S161=0,1,IF(F162>0,OFFSET(QCI!$N$13,SUBSTITUTE(F162,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F161,0))/$S161))","v":0},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(E162,4),E163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(B161<=ORÇAMENTO.MáximoListaCrono,MATCH(B161,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($F162<>-1,$S161>0),\"F\",\"\")","v":""},{"$f":"IF(OR(S161=0,S161=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R161<>2),$F162=0),\"Linha\",ROUND(1-SUM(U161:AG161),4)))","v":"Linha"},{"$f":"IF($F162=0,OFFSET(ORÇAMENTO!O$15,$F161,0),IF($F162<>-1,OFFSET(QCI!$D$13,$F162,0),\"\"))","v":""},{"$f":"IF($F162=0,OFFSET(ORÇAMENTO!R$15,$F161,0),IF($F162<>-1,OFFSET(QCI!$G$13,$F162,0),\"\"))","v":""},null,null,{"$f":"IF($F162=0,OFFSET(ORÇAMENTO!C$15,$F161,0),1)","v":1},{"$f":"IF($F162=-1,0,IF(N$13<=$M161,IF(ISERROR(MATCH(N$13,OFFSET($M161,1,0,ROW($M$164)-ROW($M161)-1),0)),ROW($M$164)-ROW($M161)-1,MATCH(N$13,OFFSET($M161,1,0,ROW($M$164)-ROW($M161)-1),0)-1),0))","v":0},{"$f":"IF($F162=-1,0,IF(O$13<=$M161,IF(ISERROR(MATCH(O$13,OFFSET($M161,1,0,ROW($M$164)-ROW($M161)-1),0)),ROW($M$164)-ROW($M161)-1,MATCH(O$13,OFFSET($M161,1,0,ROW($M$164)-ROW($M161)-1),0)-1),0))","v":0},{"$f":"IF($F162=-1,0,IF(P$13<=$M161,IF(ISERROR(MATCH(P$13,OFFSET($M161,1,0,ROW($M$164)-ROW($M161)-1),0)),ROW($M$164)-ROW($M161)-1,MATCH(P$13,OFFSET($M161,1,0,ROW($M$164)-ROW($M161)-1),0)-1),0))","v":0},{"$f":"IF($F162=-1,0,IF(Q$13<=$M161,IF(ISERROR(MATCH(Q$13,OFFSET($M161,1,0,ROW($M$164)-ROW($M161)-1),0)),ROW($M$164)-ROW($M161)-1,MATCH(Q$13,OFFSET($M161,1,0,ROW($M$164)-ROW($M161)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M161,0,1,,M161))","v":0},{"$f":"IF($F162=0,OFFSET(ORÇAMENTO!X$15,$F161,0),IF($F162<>-1,OFFSET(QCI!$O$13,$F162,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(U162,4),U163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(V162,4),V163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(W162,4),W163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(X162,4),X163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y162,4),Y163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z162,4),Z163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA162,4),AA163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB162,4),AB163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC162,4),AC163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD162,4),AD163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE162,4),AE163/$S161)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($R161=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF162,4),AF163/$S161)","v":{"$error":"#VALUE!"}}]
[{"$nulls":5},{"$f":"IF(ISERROR(F161),IF(1+COUNTIF($M$13:OFFSET(M161,-1,0),1)<=MAX(QCI!$D$13:$D$15),1+COUNTIF($M$13:OFFSET(M161,-1,0),1),-1),0)","v":-1},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G162,-1,0),\"\")","v":""},{"$f":"IF(OR(S161=0,S161=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R161<>2),$F162=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(H161<>0,ISNUMBER(H161)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!E$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!E$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 E162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(E163,1,0,$R161-2)))","v":0},{"$f":"IF(OR($R161<>2,AUTOEVENTO<>\"manual\",$F162>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),\n              0))","v":""},{"$nulls":12},{"$f":"M161&\"$\"","v":"1$"},null,{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!U$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!U$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 U162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(U163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!V$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!V$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 V162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(V163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!W$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!W$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 W162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(W163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!X$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!X$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 X162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(X163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Y$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 Y162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(Y163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!Z$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 Z162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(Z163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AA$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 AA162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(AA163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AB$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 AB162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(AB163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AC$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 AC162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(AC163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AD$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 AD162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(AD163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AE$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 AE162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(AE163,1,0,$R161-2)))","v":0},{"$f":"IF($R161=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F161)),\n                SUMIF((OFFSET(CÁLCULO!$BC$15:$BU$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AJ$15:$BB$15,$F161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F161,0)))\n                +IF(AND($F163<>\"\",$F163<>0),\n                        SUMIF(CÁLCULO!$BC$15:$BU$39,CRONO!AF$12,CÁLCULO!$AJ$15:$BB$39)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$F163,\n                        0),\n                 AF162*$S161),\n          SUMIF(OFFSET($S163,1,0,$R161-2),($M161+1)&\"$\",OFFSET(AF163,1,0,$R161-2)))","v":0}]
[{"$nulls":6},"F",{"$nulls":5},"#"]
[{"$nulls":4},{"$f":"E169/$R$165","v":{"v":0.6107308512937056,"d":"61.07%"}},null,"F",null,{"$f":"\"Total:    R$ \"&TEXT(R165,\"#.##0,00\")","v":"Total:    R$ 758.550,07"},{"$nulls":8},{"$f":"SUMIF(M12:M164,1,S12:S164)","v":{"v":758550.07,"d":"758,550.07"}},null,"%:",{"$f":"ROUND(U169,2)/$R$165","v":{"v":0.6107308512937056,"d":"61.07%"}},{"v":0.24740834840342182,"d":"24.74%"},{"v":0.08489223394310676,"d":"8.49%"},{"v":0.05696856635976581,"d":"5.70%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[{"$nulls":4},{"$f":"IF(E$12=1,ROUND(E171,2),ROUND(E171,2)-ROUND(D171,2))","v":{"v":323408.74,"d":"323,408.74"}},null,"F",{"$nulls":12},{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento:\",\"Repasse:\")","v":"Repasse:"},{"$f":"IF(U$12=1,ROUND(U171,2),ROUND(U171,2)-ROUND(T171,2))","v":{"v":323408.74,"d":"323,408.74"}},{"v":131013.56,"d":"131,013.56"},{"v":44954.15000000002,"d":"44,954.15"},{"v":30167.350000000035,"d":"30,167.35"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"IF(E$12=1,ROUND(E172,2),ROUND(E172,2)-ROUND(D172,2))","v":{"v":139861.19,"d":"139,861.19"}},null,"F",{"$nulls":4},"Período:",{"$nulls":7},"Contrapartida:",{"$f":"IF(U$12=1,ROUND(U172,2),ROUND(U172,2)-ROUND(T172,2))","v":{"v":139861.19,"d":"139,861.19"}},{"v":56658.06,"d":"56,658.06"},{"v":19440.859999999986,"d":"19,440.86"},{"v":13046.160000000003,"d":"13,046.16"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"IF(E$12=1,ROUND(E173,2),ROUND(E173,2)-ROUND(D173,2))","v":0},null,"F",{"$nulls":12},"Outros:",{"$f":"IF(U$12=1,ROUND(U173,2),ROUND(U173,2)-ROUND(T173,2))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"IF(E$12=1,ROUND(E174,2),ROUND(E174,2)-ROUND(D174,2))","v":{"v":463269.93,"d":"463,269.93"}},null,"F",{"$nulls":12},"Investimento:",{"$f":"IF(U$12=1,ROUND(U174,2),ROUND(U174,2)-ROUND(T174,2))","v":{"v":463269.93,"d":"463,269.93"}},{"v":187671.62000000005,"d":"187,671.62"},{"v":64395.01000000001,"d":"64,395.01"},{"v":43213.50999999989,"d":"43,213.51"},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"ROUND(ROUND(E174,2)/$R$165,4)","v":{"v":0.6107,"d":"61.07%"}},null,"F",{"$nulls":12},"%:",{"$f":"ROUND(ROUND(U174,2)/$R$165,4)","v":{"v":0.6107,"d":"61.07%"}},{"v":0.8581,"d":"85.81%"},{"v":0.943,"d":"94.30%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":4},{"$f":"ROUND(E174-E173-E172,2)","v":{"v":323408.74,"d":"323,408.74"}},null,"F",{"$nulls":12},{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento:\",\"Repasse:\")","v":"Repasse:"},{"$f":"ROUND(U174-U173-U172,2)","v":{"v":323408.74,"d":"323,408.74"}},{"v":454422.3,"d":"454,422.30"},{"v":499376.45,"d":"499,376.45"},{"v":529543.8,"d":"529,543.80"},{"v":529543.8,"d":"529,543.80"},{"v":529543.8,"d":"529,543.80"},{"v":529543.8,"d":"529,543.80"},{"v":529543.8,"d":"529,543.80"},{"v":529543.8,"d":"529,543.80"},{"v":529543.8,"d":"529,543.80"},{"v":529543.8,"d":"529,543.80"},{"v":529543.8,"d":"529,543.80"}]
[{"$nulls":4},{"$f":"IF(E$12=1,0,OFFSET(E172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(E$11,5,0):OFFSET(E$164,-1,0)),OFFSET(E$11,5,0):OFFSET(E$164,-1,0),0))","v":{"v":139861.19186700002,"d":"139,861.19"}},null,"F",{"$nulls":4},"Acumulado:",{"$nulls":7},"Contrapartida:",{"$f":"IF(U$12=1,0,OFFSET(U172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$164,-1,0)),OFFSET(U$11,5,0):OFFSET(U$164,-1,0),0))","v":{"v":139861.19186700002,"d":"139,861.19"}},{"$f":"IF(V$12=1,0,OFFSET(V172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$164,-1,0)),OFFSET(V$11,5,0):OFFSET(V$164,-1,0),0))","v":{"v":196519.25394500003,"d":"196,519.25"}},{"$f":"IF(W$12=1,0,OFFSET(W172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$164,-1,0)),OFFSET(W$11,5,0):OFFSET(W$164,-1,0),0))","v":{"v":215960.10746400003,"d":"215,960.11"}},{"$f":"IF(X$12=1,0,OFFSET(X172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$164,-1,0)),OFFSET(X$11,5,0):OFFSET(X$164,-1,0),0))","v":{"v":229006.26613300003,"d":"229,006.27"}},{"$f":"IF(Y$12=1,0,OFFSET(Y172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$164,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$164,-1,0),0))","v":{"v":229006.26613300003,"d":"229,006.27"}},{"$f":"IF(Z$12=1,0,OFFSET(Z172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$164,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$164,-1,0),0))","v":{"v":229006.26613300003,"d":"229,006.27"}},{"$f":"IF(AA$12=1,0,OFFSET(AA172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$164,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$164,-1,0),0))","v":{"v":229006.26613300003,"d":"229,006.27"}},{"$f":"IF(AB$12=1,0,OFFSET(AB172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$164,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$164,-1,0),0))","v":{"v":229006.26613300003,"d":"229,006.27"}},{"$f":"IF(AC$12=1,0,OFFSET(AC172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$164,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$164,-1,0),0))","v":{"v":229006.26613300003,"d":"229,006.27"}},{"$f":"IF(AD$12=1,0,OFFSET(AD172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$164,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$164,-1,0),0))","v":{"v":229006.26613300003,"d":"229,006.27"}},{"$f":"IF(AE$12=1,0,OFFSET(AE172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$164,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$164,-1,0),0))","v":{"v":229006.26613300003,"d":"229,006.27"}},{"$f":"IF(AF$12=1,0,OFFSET(AF172,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$164,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$164,-1,0),0))","v":{"v":229006.26613300003,"d":"229,006.27"}}]
[{"$nulls":4},{"$f":"IF(E$12=1,0,OFFSET(E173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(E$11,5,0):OFFSET(E$164,-1,0)),OFFSET(E$11,5,0):OFFSET(E$164,-1,0),0))","v":0},null,"F",{"$nulls":12},"Outros:",{"$f":"IF(U$12=1,0,OFFSET(U173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$164,-1,0)),OFFSET(U$11,5,0):OFFSET(U$164,-1,0),0))","v":0},{"$f":"IF(V$12=1,0,OFFSET(V173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$164,-1,0)),OFFSET(V$11,5,0):OFFSET(V$164,-1,0),0))","v":0},{"$f":"IF(W$12=1,0,OFFSET(W173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$164,-1,0)),OFFSET(W$11,5,0):OFFSET(W$164,-1,0),0))","v":0},{"$f":"IF(X$12=1,0,OFFSET(X173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$164,-1,0)),OFFSET(X$11,5,0):OFFSET(X$164,-1,0),0))","v":0},{"$f":"IF(Y$12=1,0,OFFSET(Y173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$164,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$164,-1,0),0))","v":0},{"$f":"IF(Z$12=1,0,OFFSET(Z173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$164,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$164,-1,0),0))","v":0},{"$f":"IF(AA$12=1,0,OFFSET(AA173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$164,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$164,-1,0),0))","v":0},{"$f":"IF(AB$12=1,0,OFFSET(AB173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$164,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$164,-1,0),0))","v":0},{"$f":"IF(AC$12=1,0,OFFSET(AC173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$164,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$164,-1,0),0))","v":0},{"$f":"IF(AD$12=1,0,OFFSET(AD173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$164,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$164,-1,0),0))","v":0},{"$f":"IF(AE$12=1,0,OFFSET(AE173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$164,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$164,-1,0),0))","v":0},{"$f":"IF(AF$12=1,0,OFFSET(AF173,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$164,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$164,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$164,-1,0),0))","v":0}]
[{"$nulls":4},{"$f":"SUMIF($S$12:$S$164,\"1$\",E12:E164)+IF(E$12>1,OFFSET(E174,0,-1),0)","v":{"v":463269.93000000005,"d":"463,269.93"}},null,"F",{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"Selecione o Macrosserviço da Administração Local:\",\"\")","v":""},{"$nulls":11},"Investimento:",{"$f":"SUMIF($S$12:$S$164,\"1$\",U12:U164)+IF(U$12>1,OFFSET(U174,0,-1),0)","v":{"v":463269.93000000005,"d":"463,269.93"}},{"v":650941.55,"d":"650,941.55"},{"v":715336.56,"d":"715,336.56"},{"v":758550.0700000001,"d":"758,550.07"},{"v":758550.0700000001,"d":"758,550.07"},{"v":758550.0700000001,"d":"758,550.07"},{"v":758550.0700000001,"d":"758,550.07"},{"v":758550.0700000001,"d":"758,550.07"},{"v":758550.0700000001,"d":"758,550.07"},{"v":758550.0700000001,"d":"758,550.07"},{"v":758550.0700000001,"d":"758,550.07"},{"v":758550.0700000001,"d":"758,550.07"}]
[{"$nulls":4},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              E170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&E$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&E$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,E$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":0.25,"d":"25.00%"}},{"$f":"IF(ACOMPANHAMENTO=\"PLE\",\n    IF(AUTOEVENTO=\"Manual\",\n        IF(AdmLocal=\"Automática\",1,IF(CRONOPLE!$D$8<>\"\",\"\",MATCH(Import.EventoAdmLocal,EVENTOS!$B$15:$B$22,0))),\n        IF(CRONOPLE!$D$8<>\"\",\"\",CRONOPLE!$A$10)),\n    IF($H$176<>\"\",\"\",MATCH(Import.MacrosserviçoAdmLocal,$A$13:$A$164,0)-1))","v":21},"F",{"$nulls":12},"Administração Local:",{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              U170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&U$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&U$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,U$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":0.25,"d":"25.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              V170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&V$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&V$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,V$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":0.5,"d":"50.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              W170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&W$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&W$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,W$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":0.75,"d":"75.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              X170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&X$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&X$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,X$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":1,"d":"100.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              Y170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&Y$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&Y$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,Y$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":1,"d":"100.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              Z170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&Z$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&Z$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,Z$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":1,"d":"100.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AA170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AA$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AA$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,AA$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":1,"d":"100.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AB170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AB$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AB$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,AB$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":1,"d":"100.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AC170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AC$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AC$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,AC$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":1,"d":"100.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AD170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AD$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AD$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,AD$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":1,"d":"100.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AE170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AE$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AE$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,AE$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":1,"d":"100.00%"}},{"$f":"IF($F$175=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AF170,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AF$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AI$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$BB$15,$F$175,1,OFFSET(ORÇAMENTO!$D$15,$F$175,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AF$12)/OFFSET(ORÇAMENTO!$X$15,$F$175,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$175+2,1,1,AF$12))/OFFSET($S$13,$F$175,0),\"\")))","v":{"v":1,"d":"100.00%"}}]
[{"$nulls":6},"F",{"$f":"IF(AND(ACOMPANHAMENTO=\"BM\",$H$175=\"\"),\"↑ Não foi indicado o Macrosserviço de Administração Local\",\"\")","v":""},{"$nulls":11},{"$f":"IF(COUNTIF(U176:AG176,\"%Adm>%Global\")>0,\"Verificar proporcionalidade da Administração Local\",\"\")","v":""},{"$f":"IF(U175=\"\",\"\",IF(ROUND(U175,4)>ROUND(U170,4),\"%Adm>%Global\",\"\"))","v":""},{"$f":"IF(V175=\"\",\"\",IF(ROUND(V175,4)>ROUND(V170,4),\"%Adm>%Global\",\"\"))","v":""},"","","","","","","","","","",""]
[{"$nulls":6},"F",null,{"$f":"Import.Município","v":"Dores do Turvo/MG"}]
[{"$nulls":6},"F",null,"Local",{"$nulls":17},"Responsável Técnico"]
[{"$nulls":6},"F",{"$nulls":19},{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rodrigo Heleno Coelho"}]
[{"$nulls":6},"F",null,{"$f":"DADOS!$C$25","v":"2026-02-19"},{"$nulls":17},"CREA/CAU: CREA MG 383.511/D"]
[{"$nulls":6},"F",null,"Data",{"$nulls":17},"ART/RRT: MG20264693859"]

{"sheet":"QCI","index":9,"n_rows":28,"n_cols":31,"rows_kept":28,"merged":[[2,3,2,4],[2,6,2,8],[2,9,2,11],[2,12,3,14],[3,3,3,4],[3,6,3,8],[3,9,3,11],[5,3,5,10],[6,2,10,2],[6,3,6,10],[8,6,9,7],[8,10,9,10],[8,29,8,30],[9,0,10,0],[9,25,9,27],[9,29,9,30],[14,10,15,10],[18,3,20,14],[23,3,23,5],[26,3,26,5]]}
["Lista Situação",{"$nulls":4},"QCI - Quadro de Composição do Investimento",{"$nulls":8},"Grau de Sigilo\n#PUBLICO"]
["Sem Projeto",{"$nulls":24},"% Maior:","% Rateio CP Fin:"]
["Em Análise",null,null,"Nº OPERAÇÃO",null,"Nº TransfereGOV","PROPONENTE / TOMADOR",null,null,"MUNICÍPIO / UF",null,null,"VALORES CONTRATADOS (R$):",{"$nulls":12},{"$f":"MAX(Z7:AB7)","v":{"v":0.3019,"d":"30.19%"}},{"$f":"IF(OR($O$15=ORÇAMENTO.SumINVMANUAL+QCI.SumINVMANUAL,$O$15=0),0,MIN(MAX(0,($Z$3*$O$15-ORÇAMENTO.SumCPMANUAL-QCI.SumCPMANUAL)/($O$15-ORÇAMENTO.SumINVMANUAL-QCI.SumINVMANUAL)),1))","v":{"v":0.3019,"d":"30.19%"}}]
["Análise Concluída / A Licitar",null,null,{"$f":"Import.CR","v":"1102126-65"},null,{"$f":"Import.TransfereGOV","v":"981637"},{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"},null,null,{"$f":"Import.Município","v":"Dores do Turvo/MG"}]
["Licitado / Em Execução"]
["Concluído",null,null,"APELIDO DO EMPREENDIMENTO",{"$nulls":7},"RECURSO",{"$f":"IF(import.recurso=\"FGTS\",\"FINANCIAMENTO\",\"REPASSE\")","v":"REPASSE"},"CONTRAPARTIDA","INVESTIMENTO",{"$nulls":10},"% CP Min Prog:","% CP Absoluta:","% CP Max Rep:"]
["Divisão Investimento",null,"FILTRO",{"$f":"Import.Apelido","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$nulls":7},{"$f":"import.recurso","v":"OGU"},{"$f":"Import.Repasse","v":{"v":529554,"d":"529,554.00"}},{"$f":"Import.Contrapartida","v":{"v":229006.27,"d":"229,006.27"}},{"$f":"M7+N7","v":{"v":758560.27,"d":"758,560.27"}},{"$nulls":10},{"$f":"ROUND(Import.CPMinPerc,4)","v":{"v":0.3019,"d":"30.19%"}},{"$f":"IF($O$15=0,0,Import.CPMinAbsoluta/$O$15)","v":{"v":0,"d":"0.00%"}},{"$f":"IF($O$15=0,0,($O$15-$AB$15-Import.Repasse)/($O$15))","v":{"v":0.3018865583915904,"d":"30.19%"}}]
["Proporcional"]
["Calculado",{"$nulls":5},{"$f":"IF($T$11<>\"\",\"PREENCHIMENTO INCOMPLETO DA TABELA AUXILIAR DO QCI\",\n  IF($G$11<>\"\",\"PREENCHIMENTO INCOMPLETO DA TABELA PRINCIPAL DO QCI\",\n  IF(AND($O$15>0,$M$16>Import.CPMaxPerc,Import.CPMaxPerc>0),\"ERRO: CONTRAPARTIDA MAIOR QUE A MÁXIMA\",\n  IF(OR(AND($O$15>0,$M$16<QCI!$Z$7),$M$15<ROUND(Import.CPMinAbsoluta,2)),\"ERRO: CONTRAPARTIDA MENOR QUE A MÍNIMA\",\n  IF(OR($L$10<0,$M$10<0),\"ERRO: SALDO NEGATIVO\",\n  IF(COUNTIF($L$13:$L$15,\"<0\")>0,\"ERRO: VALORES DE REPASSE NEGATIVOS\",\n  IF(OFFSET($A$15,-1,0)<OFFSET(ORÇAMENTO!$E$39,-1,0),\"ERRO: NÚMERO DE LINHAS DO QCI INSUFICIENTE. CLIQUE NO BOTÃO ADICIONAR LINHAS\",\n  \"\")))))))","v":""},{"$nulls":3},"Saldo a Reprogramar",{"$f":"$L$13","v":"Repasse (R$)"},"Contrapartida (R$)"]
["Ordem Meta",{"$nulls":10},{"$f":"Import.Repasse-L15","v":{"v":10.20000000006985,"d":"10.20"}},{"$f":"Import.Contrapartida-M15","v":0},{"$nulls":12},"Valores não Arredondados",{"$nulls":3},"Arred"]
[{"$nulls":6},{"$f":"IF(COUNTIF($P$13:$P$15,\"ITEM\")>0,\"Falta definir o ITEM de Investimento da Meta \"&INDEX($D$13:$D$15,MATCH(\"ITEM\",$P$13:$P$15,0)),\n  IF(COUNTIF($P$13:$P$15,\"SUBITEM\")>0,\"Falta definir o SUBITEM de Investimento da Meta \"&INDEX($D$13:$D$15,MATCH(\"SUBITEM\",$P$13:$P$15,0)),\n  IF(COUNTIF($P$13:$P$15,\"SITUAÇÃO\")>0,\"Falta definir a SITUAÇÃO do Investimento da Meta \"&INDEX($D$13:$D$15,MATCH(\"SITUAÇÃO\",$P$13:$P$15,0)),\n  IF(COUNTIF($P$13:$P$15,\"QUANT.\")>0,\"Falta preencher a QUANTIDADE da Meta \"&INDEX($D$13:$D$15,MATCH(\"QUANT.\",$P$13:$P$15,0)),\n  \"\"))))","v":""},{"$nulls":12},{"$f":"IF(COUNTIF($S$13:$S$15,\"► LOTE\")>0,\"Falta preencher o LOTE/CTEF da Meta \"&INDEX($D$13:$D$15,MATCH(\"► LOTE\",$S$13:$S$15,0)),\n  IF(COUNTIF($S$13:$S$15,\"► INVEST\")>0,\"Falta preencher o valor do INVESTIMENTO da Meta \"&INDEX($D$13:$D$15,MATCH(\"► INVEST\",$S$13:$S$15,0)),\n  IF(COUNTIF($S$13:$S$15,\"► DIV\")>0,\"Falta definir a DIVISÃO do Investimento da Meta \"&INDEX($D$13:$D$15,MATCH(\"► DIV\",$S$13:$S$15,0)),\n  IF(COUNTIF($S$13:$S$15,\"► CP\")>0,\"Falta preencher o valor da CONTRAPARTIDA da Meta \"&INDEX($D$13:$D$15,MATCH(\"► CP\",$S$13:$S$15,0)),\n  IF(COUNTIF($S$13:$S$15,\"► OU\")>0,\"Falta preencher o valor de OUTROS recursos da Meta \"&INDEX($D$13:$D$15,MATCH(\"► OU\",$S$13:$S$15,0)),\n  \"\")))))","v":""},{"$nulls":5},"Repasse (R$)","Contrapartida (R$)","Outros (R$)"]
[{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),OFFSET(A12,-1,0),D12)","v":-1},{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A12,ORÇAMENTO!$E$15:$E$39,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$f":"IF(O12>0,\"F\",\"\")","v":""},{"$f":"ROW()-ROW($D$13)","v":{"v":-1,"d":"-1."}},null,null,{"$f":"IF(OR($B12=\"Manual\",$B12=\"SemiAuto\"),QCI.DescManual,IF($B12=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$39,MATCH($A12,ORÇAMENTO!$E$15:$E$39,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E12),ISBLANK(F12)),\"\",VLOOKUP($F12,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E12,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B12=\"Manual\",$B12=\"SemiAuto\"),QCI.LoteManual,IF($B12=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},{"$f":"ROUND($O12,2)-ROUND($M12,2)-ROUND($N12,2)","v":0},{"$f":"ROUND($AA12,2)-ROUND($AE12,2)","v":0},{"$f":"ROUND($AB12,2)","v":0},{"$f":"IF($B12=\"Branco\",0,IF(OR($B12=\"Manual\",$B12=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$39,MATCH($A12,ORÇAMENTO!$E$15:$E$39,0))))","v":0},{"$f":"IF(O12=0,\"\",\n  IF(E12=\"\",\"ITEM\",\n  IF(F12=\"\",\"SUBITEM\",\n  IF(H12=\"\",\"SITUAÇÃO\",\n  IF(I12=0,\"QUANT.\",\"\")))))","v":""},null,null,{"$f":"IF(R12=\"\",\"\",\n  IF(T12=0,\"► LOTE\",\n  IF(U12=0,\"► INVEST\",\n  IF(V12=0,\"► DIV\",\n  IF(AND(V12=\"Calculado\",W12=\"\"),\"► CP\",\n  IF(AND(V12=\"Calculado\",X12=\"\"),\"► OU\",\"\"))))))","v":""},null,null,"Proporcional",{"$nulls":3},{"$f":"$O12-$AA12-$AB12","v":0},{"$f":"IF($B12=\"Branco\",0,IF($B12=\"Manual\",QCI.CPManual,IF($B12=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$39,MATCH($A12,ORÇAMENTO!$E$15:$E$39,0)))))","v":0},{"$f":"IF($B12=\"Branco\",0,IF($B12=\"Manual\",QCI.OutrosManual,IF($B12=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$39,MATCH($A12,ORÇAMENTO!$E$15:$E$39,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O12>0,OR($B12=\"Automático\",$B12=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD12,$O12>0,COUNTIF(OFFSET($AD12,1,0):$AD$15,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$15-ROUND(Import.CPMinPerc*$O$15,2),$AA$15-Import.CPMinAbsoluta,Import.Repasse-$Z$15),0)","v":{"v":0,"d":"0.00"}}]
[0,"Busca","↓","Meta","Item de Investimento","Subitem de Investimento","Descrição da Meta","Situação","Quantidade","Unid.","Lote de Licitação / nº do CTEF",{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento (R$)\",\"Repasse (R$)\")","v":"Repasse (R$)"},"Contrapartida Financeira (R$)","Outros (R$)","Investimento (R$)",null,null,"Descrição da Meta",null,"Lote de Licitação / nº do CTEF","Investimento (R$)","Divisão do Investimento","Contrapartida Financeira (R$)","Outros (R$)"]
[{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),OFFSET(A14,-1,0),D14)","v":1},{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A14,ORÇAMENTO!$E$15:$E$39,0)),\"Branco\",\"Automático\"))","v":"Automático"},{"$f":"IF(O14>0,\"F\",\"\")","v":"F"},{"$f":"ROW()-ROW($D$13)","v":{"v":1,"d":"1."}},"Pavimentação","Pavimentação de vias",{"$f":"IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.DescManual,IF($B14=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$39,MATCH($A14,ORÇAMENTO!$E$15:$E$39,0)),\"\"))","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},"Em Análise",{"v":2726.84,"d":"2,726.84"},{"$f":"IF(AND(ISBLANK(E14),ISBLANK(F14)),\"\",VLOOKUP($F14,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E14,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":"m²"},{"$f":"IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.LoteManual,IF($B14=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":"LOTE 1"},{"$f":"ROUND($O14,2)-ROUND($M14,2)-ROUND($N14,2)","v":{"v":529543.7999999999,"d":"529,543.80"}},{"$f":"ROUND($AA14,2)-ROUND($AE14,2)","v":{"v":229006.27,"d":"229,006.27"}},{"$f":"ROUND($AB14,2)","v":0},{"$f":"IF($B14=\"Branco\",0,IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$39,MATCH($A14,ORÇAMENTO!$E$15:$E$39,0))))","v":{"v":758550.07,"d":"758,550.07"}},{"$f":"IF(O14=0,\"\",\n  IF(E14=\"\",\"ITEM\",\n  IF(F14=\"\",\"SUBITEM\",\n  IF(H14=\"\",\"SITUAÇÃO\",\n  IF(I14=0,\"QUANT.\",\"\")))))","v":""},null,null,{"$f":"IF(R14=\"\",\"\",\n  IF(T14=0,\"► LOTE\",\n  IF(U14=0,\"► INVEST\",\n  IF(V14=0,\"► DIV\",\n  IF(AND(V14=\"Calculado\",W14=\"\"),\"► CP\",\n  IF(AND(V14=\"Calculado\",X14=\"\"),\"► OU\",\"\"))))))","v":""},null,null,"Proporcional",{"$nulls":3},{"$f":"$O14-$AA14-$AB14","v":529543.8038669999},{"$f":"IF($B14=\"Branco\",0,IF($B14=\"Manual\",QCI.CPManual,IF($B14=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$39,MATCH($A14,ORÇAMENTO!$E$15:$E$39,0)))))","v":229006.26613300003},{"$f":"IF($B14=\"Branco\",0,IF($B14=\"Manual\",QCI.OutrosManual,IF($B14=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$39,MATCH($A14,ORÇAMENTO!$E$15:$E$39,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O14>0,OR($B14=\"Automático\",$B14=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":true},{"$f":"IF(AND($AD14,$O14>0,COUNTIF(OFFSET($AD14,1,0):$AD$15,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$15-ROUND(Import.CPMinPerc*$O$15,2),$AA$15-Import.CPMinAbsoluta,Import.Repasse-$Z$15),0)","v":{"v":0,"d":"0.00"}}]
[null,"TR$","F",{"$nulls":7},"TOTAL",{"$f":"SUM(L13:OFFSET(L15,-1,0))","v":{"v":529543.7999999999,"d":"529,543.80"}},{"$f":"SUM(M13:OFFSET(M15,-1,0))","v":{"v":229006.27,"d":"229,006.27"}},{"$f":"SUM(N13:OFFSET(N15,-1,0))","v":0},{"$f":"SUM(O13:OFFSET(O15,-1,0))","v":{"v":758550.07,"d":"758,550.07"}},{"$nulls":10},{"$f":"SUMPRODUCT(ROUND(Z13:OFFSET(Z15,-1,0),2))","v":529543.8},{"$f":"SUMPRODUCT(ROUND(AA13:OFFSET(AA15,-1,0),2))","v":229006.27},{"$f":"SUM(AB13:OFFSET(AB15,-1,0))","v":0}]
[null,"T%","F",{"$nulls":8},{"$f":"IF(ISERROR(L15/$O15),0,ROUND(L15/$O15,4))","v":{"v":0.6981,"d":"( 69.81% )"}},{"$f":"IF(ISERROR(M15/$O15),0,ROUND(M15/$O15,4))","v":{"v":0.3019,"d":"( 30.19% )"}},{"$f":"IF(ISERROR(N15/$O15),0,ROUND(N15/$O15,4))","v":{"v":0,"d":"( 0.00% )"}},{"$f":"IF(ISERROR(O15/$O15),0,ROUND(O15/$O15,4))","v":{"v":1,"d":"( 100.00% )"}}]
[]
[{"$nulls":3},"Observações:"]
[]
[]
[]
[]
[]
[{"$nulls":3},{"$f":"Import.Município","v":"Dores do Turvo/MG"}]
[{"$nulls":3},"Local",{"$nulls":4},"Representante Tomador"]
[{"$nulls":8},{"$f":"\"Nome:\" &  \" \" & DADOS!C28","v":"Nome: Kallil Dahier Moreira Cunha"}]
[{"$nulls":3},{"$f":"DADOS!$C$25","v":"2026-02-19"},{"$nulls":4},{"$f":"\"Cargo:\"  & \" \" & DADOS!C29","v":"Cargo: Prefeito Municipal"}]
[{"$nulls":3},"Data"]

{"sheet":"PLE","index":10,"n_rows":39,"n_cols":32,"rows_kept":39,"hidden":true,"merged":[[0,2,0,3],[2,29,2,31],[3,29,3,31],[5,30,5,31],[6,1,6,2],[6,7,6,13],[6,14,6,20],[6,21,6,29],[6,30,6,31],[8,9,8,10],[8,13,8,19],[8,24,8,25],[8,30,8,31],[10,2,10,3],[11,1,12,1],[11,2,12,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[23,8,23,31],[24,8,24,9],[24,10,24,11],[24,12,24,13],[24,14,24,15],[24,16,24,17],[24,18,24,19],[24,20,24,21],[24,22,24,23],[24,24,24,25],[24,26,24,27],[24,28,24,29],[24,30,24,31],[25,8,25,9],[25,10,25,11],[25,12,25,13],[25,14,25,15],[25,16,25,17],[25,18,25,19],[25,20,25,21],[25,22,25,23],[25,24,25,25],[25,26,25,27],[25,28,25,29],[25,30,25,31],[26,3,27,3],[26,8,26,9],[26,10,26,11],[26,12,26,13],[26,14,26,15],[26,16,26,17],[26,18,26,19],[26,20,26,21],[26,22,26,23],[26,24,26,25],[26,26,26,27],[26,28,26,29],[26,30,26,31],[27,8,27,9],[27,10,27,11],[27,12,27,13],[27,14,27,15],[27,16,27,17],[27,18,27,19],[27,20,27,21],[27,22,27,23],[27,24,27,25],[27,26,27,27],[27,28,27,29],[27,30,27,31],[28,3,29,3],[28,8,28,9],[28,10,28,11],[28,12,28,13],[28,14,28,15],[28,16,28,17],[28,18,28,19],[28,20,28,21],[28,22,28,23],[28,24,28,25],[28,26,28,27],[28,28,28,29],[28,30,28,31],[29,8,29,9],[29,10,29,11],[29,12,29,13],[29,14,29,15],[29,16,29,17],[29,18,29,19],[29,20,29,21],[29,22,29,23],[29,24,29,25],[29,26,29,27],[29,28,29,29],[29,30,29,31],[30,8,30,9],[30,10,30,11],[30,12,30,13],[30,14,30,15],[30,16,30,17],[30,18,30,19],[30,20,30,21],[30,22,30,23],[30,24,30,25],[30,26,30,27],[30,28,30,29],[30,30,30,31],[32,8,32,9],[33,1,33,3],[36,1,36,3]]}
[{"$f":"IF(C1=0,\"\",\"F\")","v":{"$error":"#REF!"}},{"$f":"OFFSET(B1,-1,0)+1","v":{"$error":"#REF!"}},{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B1-$B$15,0),IF(B1<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B1,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":{"$error":"#REF!"}}]
[]
[{"$nulls":7},"PLE - PLANILHA DE LEVANTAMENTO DE EVENTOS",{"$nulls":21},"Grau de Sigilo"]
[{"$nulls":7},{"$f":"import.recurso","v":"OGU"},{"$nulls":21},"#PUBLICO"]
[]
[null,"Nº OPERAÇÃO",null,"Nº TransfereGOV",{"$nulls":3},"PROPONENTE TOMADOR",{"$nulls":6},"APELIDO EMPREENDIMENTO",{"$nulls":6},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"NOME DA EMPRESA\",\"DESCRIÇÃO DO LOTE\")","v":"DESCRIÇÃO DO LOTE"},{"$nulls":8},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"Nº CTEF\",\"\")","v":""}]
[null,{"$f":"Import.CR","v":"1102126-65"},null,{"$f":"Import.TransfereGOV","v":"981637"},{"$nulls":3},{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"},{"$nulls":6},{"$f":"Import.Apelido","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$nulls":6},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Pavimentação de vias urbanas no município de Dores do Turvo"},{"$nulls":8},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"\")","v":""}]
[]
[0,{"$nulls":7},"Medição:",1,null,null,"Período:",{"$f":"TEXT(IF(PLE.Medicao=1,Import.DataInicioObra,OFFSET($H$25,0,1+(PLE.Medicao-$I$26)*2-2)+1),\"dd/mm/aaaa\")&\" a \"&TEXT(OFFSET($H$25,0,1+(PLE.Medicao-$I$26)*2),\"dd/mm/aaaa\")","v":"00/01/1900 a 00/01/1900"},{"$nulls":9},"% Realizado Período.:",{"$f":"OFFSET($I$26,1+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$26,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":{"v":0,"d":"0.00%"}},{"$nulls":4},"% Realizado Acum.:",{"$f":"OFFSET($I$26,3+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$26,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":{"v":0,"d":"0.00%"}}]
[]
["Filtro",null,{"$f":"IF(TIPOORCAMENTO=\"proposto\",\"ALTERE O TIPO DE ORÇAMENTO NA ABA 'MENU' PARA LICITADO.\",\n IF(ACOMPANHAMENTO=\"BM\",\"FOI SELECIONADO NA ABA 'MENU' O ACOMPANHAMENTO POR BM.\",\n IF(AND(PLE.Medicao=1,DADOS!$C$47=0),\"PREENCHER A DATA DE INÍCIO DA OBRA, NA ABA DADOS\",\n IF($Y$9=0,\"PREENCHER A MEDIÇÃO \"&PLE.Medicao,\n IF($H$25<>\"\",UPPER($H$25),\n IF($S$34<>\"\",UPPER($S$34),\"\"))))))","v":"ALTERE O TIPO DE ORÇAMENTO NA ABA 'MENU' PARA LICITADO."},null,null,{"$f":"IF(F$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,F$12))","v":"TRECHO 01"},null,{"$f":"IF(H$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"TRECHO 01"},{"$f":"IF(I$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":"TRECHO 02"},{"$f":"IF(J$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":"TRECHO 03"},{"$f":"IF(K$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":"TRECHO 04"},{"$f":"IF(L$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,L$12))","v":"TRECHO 05"},{"$f":"IF(M$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,M$12))","v":"TRECHO 06"},{"$f":"IF(N$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,N$12))","v":"TRECHO 07"},{"$f":"IF(O$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,O$12))","v":"TRECHO 08"},{"$f":"IF(P$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,P$12))","v":"TRECHO 09"},{"$f":"IF(Q$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Q$12))","v":"TRECHO 10"},{"$f":"IF(R$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,R$12))","v":"TRECHO 11"},{"$f":"IF(S$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,S$12))","v":"TRECHO 12"},{"$f":"IF(T$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,T$12))","v":"TRECHO 13"},{"$f":"IF(U$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,U$12))","v":"TRECHO 14"},{"$f":"IF(V$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,V$12))","v":"TRECHO 15"},{"$f":"IF(W$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,W$12))","v":"TRECHO 16"},{"$f":"IF(X$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,X$12))","v":0},{"$f":"IF(Y$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Y$12))","v":0},{"$f":"IF(Z$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Z$12))","v":""},{"$f":"IF(AA$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AA$12))","v":""},{"$f":"IF(AB$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AB$12))","v":""},{"$f":"IF(AC$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AC$12))","v":""},{"$f":"IF(AD$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AD$12))","v":""},{"$f":"IF(AE$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AE$12))","v":""},{"$f":"IF(AF$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AF$12))","v":""}]
["↓","Nº do Evento","Título dos Eventos",null,null,{"$f":"OFFSET(F12,0,-1)+1","v":1},null,{"$f":"OFFSET(H12,0,-1)+1","v":1},{"$f":"OFFSET(I12,0,-1)+1","v":2},{"$f":"OFFSET(J12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[{"$nulls":13},"Informe abaixo o NÚMERO DA MEDIÇÃO em que os eventos foram concluídos"]
["F"]
[{"$f":"IF(B15=0,\"\",\"F\")","v":""},{"$f":"EVENTOS!$C$15","v":0},{"$f":"EVENTOS!$D$15","v":""},{"$nulls":4},{"$f":"IF(AUTOEVENTO=\"MANUAL\",\"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra.\",\"Para aplicação de Adm. Local é necessário definir os eventos manualmente.\")","v":"Para aplicação de Adm. Local é necessário definir os eventos manualmente."}]
[{"$f":"IF(C16=0,\"\",\"F\")","v":"F"},{"$f":"OFFSET(B16,-1,0)+1","v":1},{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B16-$B$15,0),IF(B16<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B16,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Serviços Preliminares"}]
["F",2,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B17-$B$15,0),IF(B17<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B17,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Pavimentação Asfáltica"}]
["F",3,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B18-$B$15,0),IF(B18<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B18,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Acessibilidade"}]
["F",4,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B19-$B$15,0),IF(B19<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B19,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Sinalização Viária"}]
["F",5,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B20-$B$15,0),IF(B20<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B20,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Serviços Complementares"}]
["F",6,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B21-$B$15,0),IF(B21<=MAX(CÁLCULO!$M$15:$M$39),VLOOKUP($B21,CÁLCULO!$M$15:$N$39,2,FALSE),0))","v":"Administração de Obra"}]
["F"]
["F"]
["F",{"$nulls":7},"Data das Medições"]
["F",{"$nulls":6},{"$f":"IF(INDEX($I$25:$AG$25,MATCH(PLE.Medicao,$I$26:$AG$26,0))=\"\",\"Preencher a data da medição \"&PLE.Medicao,\"\")","v":"Preencher a data da medição 1"}]
["F",null,null,"Medições",{"$nulls":4},{"$f":"IF(PLE.Medicao<=12,1,TRUNC((PLE.Medicao - 2)/11,0) * 11 + 1)","v":{"v":1,"d":"Medição 1"}},null,{"$f":"I26+1","v":{"v":2,"d":"Medição 2"}},null,{"$f":"K26+1","v":{"v":3,"d":"Medição 3"}},null,{"$f":"M26+1","v":{"v":4,"d":"Medição 4"}},null,{"$f":"O26+1","v":{"v":5,"d":"Medição 5"}},null,{"$f":"Q26+1","v":{"v":6,"d":"Medição 6"}},null,{"$f":"S26+1","v":{"v":7,"d":"Medição 7"}},null,{"$f":"U26+1","v":{"v":8,"d":"Medição 8"}},null,{"$f":"W26+1","v":{"v":9,"d":"Medição 9"}},null,{"$f":"Y26+1","v":{"v":10,"d":"Medição 10"}},null,{"$f":"AA26+1","v":{"v":11,"d":"Medição 11"}},null,{"$f":"AC26+1","v":{"v":12,"d":"Medição 12"}}]
["F",null,null,"Período:",{"$nulls":3},"%",{"$f":"ROUND(I28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(K28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(M28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(O28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(Q28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(S28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(U28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(W28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(Y28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(AA28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(AC28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(AE28,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}}]
["F",{"$nulls":6},"R$",{"$f":"IF(I26=1,I30,ROUND(I30,2)-ROUND(SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!I26-1,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1),2))","v":0},null,{"$f":"ROUND(K30,2)-ROUND(I30,2)","v":0},null,{"$f":"ROUND(M30,2)-ROUND(K30,2)","v":0},null,{"$f":"ROUND(O30,2)-ROUND(M30,2)","v":0},null,{"$f":"ROUND(Q30,2)-ROUND(O30,2)","v":0},null,{"$f":"ROUND(S30,2)-ROUND(Q30,2)","v":0},null,{"$f":"ROUND(U30,2)-ROUND(S30,2)","v":0},null,{"$f":"ROUND(W30,2)-ROUND(U30,2)","v":0},null,{"$f":"ROUND(Y30,2)-ROUND(W30,2)","v":0},null,{"$f":"ROUND(AA30,2)-ROUND(Y30,2)","v":0},null,{"$f":"ROUND(AC30,2)-ROUND(AA30,2)","v":0},null,{"$f":"ROUND(AE30,2)-ROUND(AC30,2)","v":0}]
["F",null,null,"Acumulado:",{"$nulls":3},"%",{"$f":"ROUND(I30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(K30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(M30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(O30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(Q30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(S30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(U30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(W30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(Y30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(AA30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(AC30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(AE30,2)/ORÇAMENTO!$X$15","v":{"v":0,"d":"0.00%"}}]
["F",{"$nulls":6},"R$",{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!I26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!K26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!M26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!O26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!Q26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!S26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!U26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!W26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!Y26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!AA26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!AC26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$BV$15:$CN$39,\"<=\"&PLE!AE26,CÁLCULO!$AJ$15:$BB$39)*IF(AdmLocal=\"Automática\",(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),1)","v":0}]
[{"$nulls":3},"Administração Local",{"$nulls":3},"%",{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",I26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",I29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&I26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&I26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",K26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",K29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&K26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&K26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",M26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",M29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&M26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&M26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",O26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",O29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&O26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&O26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",Q26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",Q29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&Q26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&Q26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",S26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",S29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&S26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&S26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",U26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",U29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&U26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&U26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",W26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",W29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&W26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&W26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",Y26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",Y29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&Y26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&Y26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",AA26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",AA29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&AA26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&AA26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",AC26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",AC29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&AC26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&AC26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(OR(ACOMPANHAMENTO<>\"PLE\",AE26>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",AE29,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&AE26,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$BU$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$CN$15)-COLUMN(CÁLCULO!$BU$15)-1),\"<=\"&AE26,OFFSET(CÁLCULO!$AI$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BB$15)-COLUMN(CÁLCULO!$AI$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":{"v":0,"d":"0.00%"}}]
["F",{"$nulls":6},{"$f":"IF(COUNTIF(I32:AG32,\"%Adm>%Global\")>0,\"Verificar proporcionalidade da Administração Local\",\"\")","v":""},{"$f":"IF(I31=\"\",\"\",IF(ROUND(I31,4)>ROUND(I29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(K31=\"\",\"\",IF(ROUND(K31,4)>ROUND(K29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(M31=\"\",\"\",IF(ROUND(M31,4)>ROUND(M29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(O31=\"\",\"\",IF(ROUND(O31,4)>ROUND(O29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(Q31=\"\",\"\",IF(ROUND(Q31,4)>ROUND(Q29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(S31=\"\",\"\",IF(ROUND(S31,4)>ROUND(S29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(U31=\"\",\"\",IF(ROUND(U31,4)>ROUND(U29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(W31=\"\",\"\",IF(ROUND(W31,4)>ROUND(W29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(Y31=\"\",\"\",IF(ROUND(Y31,4)>ROUND(Y29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(AA31=\"\",\"\",IF(ROUND(AA31,4)>ROUND(AA29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(AC31=\"\",\"\",IF(ROUND(AC31,4)>ROUND(AC29,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(AE31=\"\",\"\",IF(ROUND(AE31,4)>ROUND(AE29,4),\"%Adm>%Global\",\"\"))","v":""}]
["F"]
["F",{"$f":"Import.Município","v":"Dores do Turvo/MG"},{"$nulls":16},{"$f":"IF(DADOS!$D$50<>\"\",\"Preencher os Dados do Responsável pela Fiscalização, na aba DADOS.\",\"\")","v":""}]
["F","Local",{"$nulls":18},"Responsável Técnico pela Fiscalização"]
["F",{"$nulls":19},"Nome:",null,{"$f":"Import.RespFiscalização","v":0}]
["F",{"$f":"DADOS!$C$48","v":"00:00:00"},{"$nulls":18},"Profissão:",null,0]
["F","Data",{"$nulls":18},"CREA/CAU:",null,0]
[{"$nulls":20},"ART/RRT:",null,0]

{"sheet":"BM","index":11,"n_rows":54,"n_cols":41,"rows_kept":54,"hidden":true,"merged":[[2,0,2,1],[3,3,3,4],[3,5,3,7],[3,9,3,13],[4,3,4,4],[4,5,4,7],[4,9,4,13],[6,5,6,7],[6,8,6,11],[6,12,6,13],[7,2,11,2],[7,5,7,7],[7,8,7,11],[7,12,7,13],[9,5,10,8],[10,19,10,20],[10,27,10,38],[11,9,11,11],[11,12,11,14],[11,16,11,17],[14,3,14,4],[14,27,14,38],[40,3,40,14],[40,19,40,25],[41,3,43,14],[41,19,43,25],[45,3,45,11],[46,3,46,8],[47,3,47,14],[48,22,48,25],[50,23,50,25],[51,23,51,25],[52,23,52,25]]}
[{"$nulls":4},{"$f":"IF(CAIXA.Modo,\"BA - Boletim de Aferição\",\"BM - Boletim de Medição\")","v":"BM - Boletim de Medição"},{"$nulls":9},"Grau de Sigilo"]
["Modo CAIXA",{"$nulls":3},{"$f":"IF(Import.RegimeExecução=\"(SELECIONAR)\",\"Selecione o Regime de Execução na Aba Dados\",Import.RegimeExecução&\" - \"&import.recurso)","v":"Selecione o Regime de Execução na Aba Dados"},{"$nulls":9},"#PUBLICO"]
[false]
[{"$nulls":3},"PROPONENTE / TOMADOR",null,"Nº OPERAÇÃO",null,null,"Nº TransfereGOV","APELIDO DO EMPREENDIMENTO",{"$nulls":4},"INÍCIO DE OBRA"]
["Regime ",null,null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"},null,{"$f":"Import.CR","v":"1102126-65"},null,null,{"$f":"Import.TransfereGOV","v":"981637"},{"$f":"Import.Apelido","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$nulls":4},{"$f":"Import.DataInicioObra","v":"00:00:00"},{"$nulls":25},"Fórmula CopMed"]
[]
[{"$f":"RegimeExecucao","v":"Unitário"},null,null,"Nº CTEF","EMPRESA EXECUTORA","CNPJ",null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"REGIME DE EXECUÇÃO\",\"MUNICÍPIO / UF\")","v":"MUNICÍPIO / UF"},{"$nulls":3},"PERÍODO DA MEDIÇÃO",null,"Nº MEDIÇÃO",{"$nulls":25},{"$f":"BM.MEDAcumulado","v":0}]
["ARREDMED",null,"FILTRO",{"$f":"Import.CTEF","v":0},{"$f":"Import.empresa","v":0},{"$f":"Import.CNPJ","v":0},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.RegimeExecução,Import.Município)","v":"Dores do Turvo/MG"},{"$nulls":3},{"$f":"TEXT(IF(BM.medicao=1,Import.DataInicioObra,OFFSET($AB$12,0,BM.medicao-1-$AB$13)+1),\"dd/mm/aaaa\")&\" a \"&TEXT(OFFSET($AB$12,0,BM.medicao-$AB$13),\"dd/mm/aaaa\")","v":"00/01/1900 a 00/01/1900"},null,1]
[true]
["Linha Adm. L.",{"$nulls":4},{"$f":"IF(ACOMPANHAMENTO=\"PLE\",\"Foi selecionado na aba 'MENU' o acompanhamento por PLE.\",\n  IF(TIPOORCAMENTO=\"Proposto\",\"Altere na aba 'MENU' o tipo de orçamento para 'Licitado'.\",\n  IF(Import.RegimeExecução=\"(SELECIONAR)\",UPPER($E$2),\n  IF(AND(BM.medicao=1,DADOS!$C$47=0),\"PREENCHER A DATA DE INÍCIO DA OBRA, NA ABA DADOS\",\n  IF($N$15=0,\"PREENCHER A MEDIÇÃO \"&BM.medicao,\n  IF($AB$10<>\"\",UPPER($AB$10),\n  IF($J$49<>\"\",UPPER($J$49),\n \"\")))))))","v":"Foi selecionado na aba 'MENU' o acompanhamento por PLE."},{"$nulls":8},{"$f":"\"Realizado Acumulado: \"&TEXT(P10,\"0,00%\")","v":"Realizado Acumulado: 0,00%"},{"$f":"ROUND($O$15/($I$15+10^-12),4)","v":{"v":0,"d":"0.00%"}},{"$nulls":11},{"$f":"IF(INDEX($AB$12:$AN$12,MATCH($O$8,$AB$13:$AN$13,0))=0,\"Preencher a data da medição \"&$O$8,\"\")","v":"Preencher a data da medição 1"}]
[{"$f":"OFFSET(CRONO!$F$13,CRONO!$F$175,0)","v":""},{"$nulls":13},{"$f":"IF(ISERROR(P11),\"\",\"Administração Local Acumulada: \"&TEXT(P11,\"0,00%\"))","v":""},{"$f":"OFFSET($O$15,$A$11,0)/OFFSET($I$15,$A$11,0)","v":{"$error":"#VALUE!"}},{"$nulls":3},"Anexo",{"$nulls":7},"Datas das Medições"]
[{"$nulls":4},"Orçamento Contratado",{"$nulls":4},{"$f":"\"Evolução Física \"&CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"(Qtde.)\",\"(%)\")","v":"Evolução Física (Qtde.)"},null,null,"Evolução Financeira (R$)",{"$nulls":3},{"$f":"\"Aferido (CAIXA) \"&CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"(Qtde.)\",\"(%)\")","v":"Aferido (CAIXA) (Qtde.)"},null,null,"Quadro de Glosas"]
["n1","Altura","↓","Item","Descrição","Unidade","Quantidade","Preço Unitário (com BDI) (R$)","Preço Total\n(R$)","Acum. Anterior","Período","Acum. Incluindo o Período","Acum. Anterior","Período","Acum. Incluindo o Período",null,"Acum. Anterior","Acum. Incluindo o Período",null,"Item","Descrição",{"$f":"IF(RegimeExecucao=\"Unitário\",\"Unidade\",\"\")","v":"Unidade"},{"$f":"CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"Quant. Glosada (unid)\",\"Percentual Glosado (%)\")","v":"Quant. Glosada (unid)"},{"$f":"CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"Preço Unitário (R$)\",\"Valor Total do Item (R$)\")","v":"Preço Unitário (R$)"},"Valor Total Glosado (R$)","Motivo da Glosa",null,{"$f":"IF(BM.medicao<=12,1,TRUNC((BM.medicao - 2)/11,0) * 11 + 1)","v":{"v":1,"d":"Medição 1"}},{"$f":"OFFSET(AC13,0,-1)+1","v":{"v":2,"d":"Medição 2"}},{"$f":"OFFSET(AD13,0,-1)+1","v":{"v":3,"d":"Medição 3"}},{"v":4,"d":"Medição 4"},{"v":5,"d":"Medição 5"},{"v":6,"d":"Medição 6"},{"v":7,"d":"Medição 7"},{"v":8,"d":"Medição 8"},{"v":9,"d":"Medição 9"},{"v":10,"d":"Medição 10"},{"v":11,"d":"Medição 11"},{"v":12,"d":"Medição 12"},null,"Valor Total Medido (R$)"]
[{"$f":"ORÇAMENTO!C14","v":"S"},{"$f":"ORÇAMENTO!D14","v":0},{"$f":"IF(OR($I14>0,$A14=1,$A14=2,$A14=3,$A14=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O14","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(Sem Código)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T14)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W14)","v":0},{"$f":"ORÇAMENTO!X14","v":0},{"$f":"IF($A14=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I14>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M14/$I14*100,0))","v":0},{"$f":"L14-J14","v":0},{"$f":"IF($A14=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I14>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O14/$I14*100,0))","v":0},{"$f":"IF($A14=\"S\",VTOTALBM,IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O14-M14","v":0},{"$f":"IF($A14=\"S\",VTOTALBM,IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},{"$f":"IF($W14>0,$D14,\"\")","v":""},{"$f":"IF($W14>0,$E14,\"\")","v":""},{"$f":"IF(AND($W14>0,RegimeExecucao=\"Unitário\"),$F14,\"\")","v":""},{"$f":"IF($Y14>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A14=\"S\",$Y14/$X14,\"\"),($Y14/$X14)*100),0)","v":0},{"$f":"IF($Y14>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A14=\"S\",ROUND($H14,ORÇAMENTO!$AF$10),\"\"),ROUND($I14,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO14-O14","v":0},{"$nulls":15},{"$f":"IF($A14=\"S\",IF(BM!$I14=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I14,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H14,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[null,null,"F",{"$f":"\"Objeto do CTEF: \"&Import.DescLote","v":"Objeto do CTEF: Pavimentação de vias urbanas no município de Dores do Turvo"},{"$nulls":3},"TOTAL:",{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,ORÇAMENTO!$X$15)","v":0},{"$f":"IF(M$15=0,0,IF(RegimeExecucao=\"Global\",M$15/$I$15*100,0))","v":0},{"$f":"L15-J15","v":0},{"$f":"IF(O$15=0,0,IF(RegimeExecucao=\"Global\",O$15/$I$15*100,0))","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,SUMIF(OFFSET($A15,1,0):$A$39,\"S\",OFFSET(M15,1,0):M$39))","v":0},{"$f":"O15-M15","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,SUMIF(OFFSET($A15,1,0):$A$39,\"S\",OFFSET(O15,1,0):O$39))","v":0},{"$nulls":12},{"$f":"\"Preencher abaixo com a \"&CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"QUANTIDADE\",\"PORCENTAGEM\")&\" executada no PERÍODO\"","v":"Preencher abaixo com a QUANTIDADE executada no PERÍODO"}]
[{"$f":"ORÇAMENTO!C16","v":1},{"$f":"ORÇAMENTO!D16","v":23},{"$f":"IF(OR($I16>0,$A16=1,$A16=2,$A16=3,$A16=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O16","v":"1."},{"$f":"ORÇAMENTO.Descricao","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T16)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W16)","v":0},{"$f":"ORÇAMENTO!X16","v":{"v":758550.07,"d":"758,550.07"}},{"$f":"IF($A16=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I16>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M16/$I16*100,0))","v":0},{"$f":"L16-J16","v":0},{"$f":"IF($A16=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I16>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O16/$I16*100,0))","v":0},{"$f":"IF($A16=\"S\",VTOTALBM,IF($A16=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O16-M16","v":0},{"$f":"IF($A16=\"S\",VTOTALBM,IF($A16=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},{"$f":"IF($W16>0,$D16,\"\")","v":""},{"$f":"IF($W16>0,$E16,\"\")","v":""},{"$f":"IF(AND($W16>0,RegimeExecucao=\"Unitário\"),$F16,\"\")","v":""},{"$f":"IF($Y16>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A16=\"S\",$Y16/$X16,\"\"),($Y16/$X16)*100),0)","v":0},{"$f":"IF($Y16>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A16=\"S\",ROUND($H16,ORÇAMENTO!$AF$10),\"\"),ROUND($I16,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO16-O16","v":0},{"$nulls":15},{"$f":"IF($A16=\"S\",IF(BM!$I16=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I16,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H16,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A16=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C17","v":2},{"$f":"ORÇAMENTO!D17","v":3},"F",{"$f":"ORÇAMENTO!O17","v":"1.1."},"Serviços Preliminares",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T17)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W17)","v":0},{"$f":"ORÇAMENTO!X17","v":{"v":6742.79,"d":"6,742.79"}},{"$f":"IF($A17=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I17>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M17/$I17*100,0))","v":0},0,{"$f":"IF($A17=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I17>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O17/$I17*100,0))","v":0},{"$f":"IF($A17=\"S\",VTOTALBM,IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A17=\"S\",VTOTALBM,IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W17>0,RegimeExecucao=\"Unitário\"),$F17,\"\")","v":""},{"$f":"IF($Y17>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A17=\"S\",$Y17/$X17,\"\"),($Y17/$X17)*100),0)","v":0},{"$f":"IF($Y17>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A17=\"S\",ROUND($H17,ORÇAMENTO!$AF$10),\"\"),ROUND($I17,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A17=\"S\",IF(BM!$I17=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I17,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H17,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C18","v":"S"},{"$f":"ORÇAMENTO!D18","v":0},"F",{"$f":"ORÇAMENTO!O18","v":"1.1.1."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T18)","v":{"v":4,"d":"4.00"}},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W18)","v":{"v":1371.77,"d":"1,371.77"}},{"$f":"ORÇAMENTO!X18","v":{"v":5487.08,"d":"5,487.08"}},{"$f":"IF($A18=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I18>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M18/$I18*100,0))","v":0},0,{"$f":"IF($A18=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I18>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O18/$I18*100,0))","v":0},{"$f":"IF($A18=\"S\",VTOTALBM,IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A18=\"S\",VTOTALBM,IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W18>0,RegimeExecucao=\"Unitário\"),$F18,\"\")","v":""},{"$f":"IF($Y18>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A18=\"S\",$Y18/$X18,\"\"),($Y18/$X18)*100),0)","v":0},{"$f":"IF($Y18>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A18=\"S\",ROUND($H18,ORÇAMENTO!$AF$10),\"\"),ROUND($I18,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A18=\"S\",IF(BM!$I18=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I18,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H18,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C19","v":"S"},{"$f":"ORÇAMENTO!D19","v":0},"F",{"$f":"ORÇAMENTO!O19","v":"1.1.2."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T19)","v":2.88},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W19)","v":436.01},{"$f":"ORÇAMENTO!X19","v":{"v":1255.71,"d":"1,255.71"}},{"$f":"IF($A19=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I19>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M19/$I19*100,0))","v":0},0,{"$f":"IF($A19=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I19>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O19/$I19*100,0))","v":0},{"$f":"IF($A19=\"S\",VTOTALBM,IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A19=\"S\",VTOTALBM,IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W19>0,RegimeExecucao=\"Unitário\"),$F19,\"\")","v":""},{"$f":"IF($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A19=\"S\",$Y19/$X19,\"\"),($Y19/$X19)*100),0)","v":0},{"$f":"IF($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A19=\"S\",ROUND($H19,ORÇAMENTO!$AF$10),\"\"),ROUND($I19,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A19=\"S\",IF(BM!$I19=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I19,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H19,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C20","v":2},{"$f":"ORÇAMENTO!D20","v":6},"F",{"$f":"ORÇAMENTO!O20","v":"1.2."},"Pavimentação Asfáltica",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T20)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W20)","v":0},{"$f":"ORÇAMENTO!X20","v":{"v":642101.54,"d":"642,101.54"}},{"$f":"IF($A20=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I20>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M20/$I20*100,0))","v":0},0,{"$f":"IF($A20=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I20>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O20/$I20*100,0))","v":0},{"$f":"IF($A20=\"S\",VTOTALBM,IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A20=\"S\",VTOTALBM,IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W20>0,RegimeExecucao=\"Unitário\"),$F20,\"\")","v":""},{"$f":"IF($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A20=\"S\",$Y20/$X20,\"\"),($Y20/$X20)*100),0)","v":0},{"$f":"IF($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A20=\"S\",ROUND($H20,ORÇAMENTO!$AF$10),\"\"),ROUND($I20,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A20=\"S\",IF(BM!$I20=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I20,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H20,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C21","v":"S"},{"$f":"ORÇAMENTO!D21","v":0},"F",{"$f":"ORÇAMENTO!O21","v":"1.2.1."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T21)","v":{"v":2726.8399999999997,"d":"2,726.84"}},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W21)","v":50.54},{"$f":"ORÇAMENTO!X21","v":{"v":137814.5,"d":"137,814.50"}},{"$f":"IF($A21=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I21>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M21/$I21*100,0))","v":0},0,{"$f":"IF($A21=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I21>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O21/$I21*100,0))","v":0},{"$f":"IF($A21=\"S\",VTOTALBM,IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A21=\"S\",VTOTALBM,IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W21>0,RegimeExecucao=\"Unitário\"),$F21,\"\")","v":""},{"$f":"IF($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A21=\"S\",$Y21/$X21,\"\"),($Y21/$X21)*100),0)","v":0},{"$f":"IF($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A21=\"S\",ROUND($H21,ORÇAMENTO!$AF$10),\"\"),ROUND($I21,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A21=\"S\",IF(BM!$I21=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I21,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H21,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C22","v":"S"},{"$f":"ORÇAMENTO!D22","v":0},"F",{"$f":"ORÇAMENTO!O22","v":"1.2.2."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T22)","v":{"v":196.29999999999995,"d":"196.30"}},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W22)","v":843.32},{"$f":"ORÇAMENTO!X22","v":{"v":165543.73,"d":"165,543.73"}},{"$f":"IF($A22=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I22>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M22/$I22*100,0))","v":0},0,{"$f":"IF($A22=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I22>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O22/$I22*100,0))","v":0},{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W22>0,RegimeExecucao=\"Unitário\"),$F22,\"\")","v":""},{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A22=\"S\",$Y22/$X22,\"\"),($Y22/$X22)*100),0)","v":0},{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A22=\"S\",ROUND($H22,ORÇAMENTO!$AF$10),\"\"),ROUND($I22,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A22=\"S\",IF(BM!$I22=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I22,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H22,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C23","v":"S"},{"$f":"ORÇAMENTO!D23","v":0},"F",{"$f":"ORÇAMENTO!O23","v":"1.2.3."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T23)","v":81.79},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W23)","v":{"v":2335.14,"d":"2,335.14"}},{"$f":"ORÇAMENTO!X23","v":{"v":190991.12000000002,"d":"190,991.12"}},{"$f":"IF($A23=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I23>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M23/$I23*100,0))","v":0},0,{"$f":"IF($A23=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I23>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O23/$I23*100,0))","v":0},{"$f":"IF($A23=\"S\",VTOTALBM,IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A23=\"S\",VTOTALBM,IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W23>0,RegimeExecucao=\"Unitário\"),$F23,\"\")","v":""},{"$f":"IF($Y23>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A23=\"S\",$Y23/$X23,\"\"),($Y23/$X23)*100),0)","v":0},{"$f":"IF($Y23>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A23=\"S\",ROUND($H23,ORÇAMENTO!$AF$10),\"\"),ROUND($I23,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A23=\"S\",IF(BM!$I23=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I23,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H23,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C24","v":"S"},{"$f":"ORÇAMENTO!D24","v":0},{"$f":"IF(OR($I24>0,$A24=1,$A24=2,$A24=3,$A24=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O24","v":"1.2.4."},{"$f":"ORÇAMENTO.Descricao","v":"(Código não identificado nas referências)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T24)","v":{"v":45526.509999999995,"d":"45,526.51"}},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W24)","v":2.06},{"$f":"ORÇAMENTO!X24","v":{"v":93784.59999999999,"d":"93,784.60"}},{"$f":"IF($A24=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I24>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M24/$I24*100,0))","v":0},{"$f":"L24-J24","v":0},{"$f":"IF($A24=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I24>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O24/$I24*100,0))","v":0},{"$f":"IF($A24=\"S\",VTOTALBM,IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O24-M24","v":0},{"$f":"IF($A24=\"S\",VTOTALBM,IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},{"$f":"IF($W24>0,$D24,\"\")","v":""},{"$f":"IF($W24>0,$E24,\"\")","v":""},{"$f":"IF(AND($W24>0,RegimeExecucao=\"Unitário\"),$F24,\"\")","v":""},{"$f":"IF($Y24>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A24=\"S\",$Y24/$X24,\"\"),($Y24/$X24)*100),0)","v":0},{"$f":"IF($Y24>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A24=\"S\",ROUND($H24,ORÇAMENTO!$AF$10),\"\"),ROUND($I24,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO24-O24","v":0},{"$nulls":15},{"$f":"IF($A24=\"S\",IF(BM!$I24=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I24,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H24,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C25","v":"S"},{"$f":"ORÇAMENTO!D25","v":0},"F",{"$f":"ORÇAMENTO!O25","v":"1.2.5."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T25)","v":808.14},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W25)","v":66.78},{"$f":"ORÇAMENTO!X25","v":{"v":53967.590000000004,"d":"53,967.59"}},{"$f":"IF($A25=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I25>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M25/$I25*100,0))","v":0},0,{"$f":"IF($A25=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I25>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O25/$I25*100,0))","v":0},{"$f":"IF($A25=\"S\",VTOTALBM,IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A25=\"S\",VTOTALBM,IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W25>0,RegimeExecucao=\"Unitário\"),$F25,\"\")","v":""},{"$f":"IF($Y25>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A25=\"S\",$Y25/$X25,\"\"),($Y25/$X25)*100),0)","v":0},{"$f":"IF($Y25>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A25=\"S\",ROUND($H25,ORÇAMENTO!$AF$10),\"\"),ROUND($I25,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A25=\"S\",IF(BM!$I25=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I25,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H25,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C26","v":2},{"$f":"ORÇAMENTO!D26","v":3},"F",{"$f":"ORÇAMENTO!O26","v":"1.3."},"Acessibilidade",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T26)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W26)","v":0},{"$f":"ORÇAMENTO!X26","v":{"v":74898.76,"d":"74,898.76"}},{"$f":"IF($A26=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I26>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M26/$I26*100,0))","v":0},0,{"$f":"IF($A26=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I26>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O26/$I26*100,0))","v":0},{"$f":"IF($A26=\"S\",VTOTALBM,IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A26=\"S\",VTOTALBM,IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W26>0,RegimeExecucao=\"Unitário\"),$F26,\"\")","v":""},{"$f":"IF($Y26>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A26=\"S\",$Y26/$X26,\"\"),($Y26/$X26)*100),0)","v":0},{"$f":"IF($Y26>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A26=\"S\",ROUND($H26,ORÇAMENTO!$AF$10),\"\"),ROUND($I26,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A26=\"S\",IF(BM!$I26=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I26,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H26,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C27","v":"S"},{"$f":"ORÇAMENTO!D27","v":0},"F",{"$f":"ORÇAMENTO!O27","v":"1.3.1."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T27)","v":{"v":63.519999999999996,"d":"63.52"}},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W27)","v":{"v":1079.75,"d":"1,079.75"}},{"$f":"ORÇAMENTO!X27","v":{"v":68585.76,"d":"68,585.76"}},{"$f":"IF($A27=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I27>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M27/$I27*100,0))","v":0},0,{"$f":"IF($A27=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I27>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O27/$I27*100,0))","v":0},{"$f":"IF($A27=\"S\",VTOTALBM,IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A27=\"S\",VTOTALBM,IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W27>0,RegimeExecucao=\"Unitário\"),$F27,\"\")","v":""},{"$f":"IF($Y27>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A27=\"S\",$Y27/$X27,\"\"),($Y27/$X27)*100),0)","v":0},{"$f":"IF($Y27>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A27=\"S\",ROUND($H27,ORÇAMENTO!$AF$10),\"\"),ROUND($I27,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A27=\"S\",IF(BM!$I27=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I27,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H27,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C28","v":"S"},{"$f":"ORÇAMENTO!D28","v":0},"F",{"$f":"ORÇAMENTO!O28","v":"1.3.2."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T28)","v":{"v":31.2,"d":"31.20"}},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W28)","v":202.34},{"$f":"ORÇAMENTO!X28","v":{"v":6313,"d":"6,313.00"}},{"$f":"IF($A28=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I28>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M28/$I28*100,0))","v":0},0,{"$f":"IF($A28=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I28>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O28/$I28*100,0))","v":0},{"$f":"IF($A28=\"S\",VTOTALBM,IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A28=\"S\",VTOTALBM,IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W28>0,RegimeExecucao=\"Unitário\"),$F28,\"\")","v":""},{"$f":"IF($Y28>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A28=\"S\",$Y28/$X28,\"\"),($Y28/$X28)*100),0)","v":0},{"$f":"IF($Y28>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A28=\"S\",ROUND($H28,ORÇAMENTO!$AF$10),\"\"),ROUND($I28,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A28=\"S\",IF(BM!$I28=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I28,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H28,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C29","v":2},{"$f":"ORÇAMENTO!D29","v":4},"F",{"$f":"ORÇAMENTO!O29","v":"1.4."},"Sinalização Viária",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T29)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W29)","v":0},{"$f":"ORÇAMENTO!X29","v":{"v":9281.2,"d":"9,281.20"}},{"$f":"IF($A29=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I29>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M29/$I29*100,0))","v":0},0,{"$f":"IF($A29=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I29>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O29/$I29*100,0))","v":0},{"$f":"IF($A29=\"S\",VTOTALBM,IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A29=\"S\",VTOTALBM,IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W29>0,RegimeExecucao=\"Unitário\"),$F29,\"\")","v":""},{"$f":"IF($Y29>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A29=\"S\",$Y29/$X29,\"\"),($Y29/$X29)*100),0)","v":0},{"$f":"IF($Y29>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A29=\"S\",ROUND($H29,ORÇAMENTO!$AF$10),\"\"),ROUND($I29,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A29=\"S\",IF(BM!$I29=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I29,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H29,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C30","v":"S"},{"$f":"ORÇAMENTO!D30","v":0},"F",{"$f":"ORÇAMENTO!O30","v":"1.4.1."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T30)","v":{"v":11,"d":"11.00"}},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W30)","v":580.16},{"$f":"ORÇAMENTO!X30","v":{"v":6381.759999999999,"d":"6,381.76"}},{"$f":"IF($A30=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I30>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M30/$I30*100,0))","v":0},0,{"$f":"IF($A30=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I30>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O30/$I30*100,0))","v":0},{"$f":"IF($A30=\"S\",VTOTALBM,IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A30=\"S\",VTOTALBM,IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W30>0,RegimeExecucao=\"Unitário\"),$F30,\"\")","v":""},{"$f":"IF($Y30>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A30=\"S\",$Y30/$X30,\"\"),($Y30/$X30)*100),0)","v":0},{"$f":"IF($Y30>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A30=\"S\",ROUND($H30,ORÇAMENTO!$AF$10),\"\"),ROUND($I30,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A30=\"S\",IF(BM!$I30=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I30,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H30,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C31","v":"S"},{"$f":"ORÇAMENTO!D31","v":0},{"$f":"IF(OR($I31>0,$A31=1,$A31=2,$A31=3,$A31=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O31","v":"1.4.2."},{"$f":"ORÇAMENTO.Descricao","v":"(Código não identificado nas referências)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T31)","v":{"v":4,"d":"4.00"}},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W31)","v":143.88},{"$f":"ORÇAMENTO!X31","v":575.52},{"$f":"IF($A31=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I31>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M31/$I31*100,0))","v":0},{"$f":"L31-J31","v":0},{"$f":"IF($A31=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I31>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O31/$I31*100,0))","v":0},{"$f":"IF($A31=\"S\",VTOTALBM,IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O31-M31","v":0},{"$f":"IF($A31=\"S\",VTOTALBM,IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},{"$f":"IF($W31>0,$D31,\"\")","v":""},{"$f":"IF($W31>0,$E31,\"\")","v":""},{"$f":"IF(AND($W31>0,RegimeExecucao=\"Unitário\"),$F31,\"\")","v":""},{"$f":"IF($Y31>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A31=\"S\",$Y31/$X31,\"\"),($Y31/$X31)*100),0)","v":0},{"$f":"IF($Y31>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A31=\"S\",ROUND($H31,ORÇAMENTO!$AF$10),\"\"),ROUND($I31,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO31-O31","v":0},{"$nulls":15},{"$f":"IF($A31=\"S\",IF(BM!$I31=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I31,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H31,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C32","v":"S"},{"$f":"ORÇAMENTO!D32","v":0},{"$f":"IF(OR($I32>0,$A32=1,$A32=2,$A32=3,$A32=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O32","v":"1.4.3."},{"$f":"ORÇAMENTO.Descricao","v":"(Código não identificado nas referências)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T32)","v":{"v":4,"d":"4.00"}},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W32)","v":580.98},{"$f":"ORÇAMENTO!X32","v":{"v":2323.92,"d":"2,323.92"}},{"$f":"IF($A32=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I32>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M32/$I32*100,0))","v":0},{"$f":"L32-J32","v":0},{"$f":"IF($A32=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I32>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O32/$I32*100,0))","v":0},{"$f":"IF($A32=\"S\",VTOTALBM,IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O32-M32","v":0},{"$f":"IF($A32=\"S\",VTOTALBM,IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},{"$f":"IF($W32>0,$D32,\"\")","v":""},{"$f":"IF($W32>0,$E32,\"\")","v":""},{"$f":"IF(AND($W32>0,RegimeExecucao=\"Unitário\"),$F32,\"\")","v":""},{"$f":"IF($Y32>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A32=\"S\",$Y32/$X32,\"\"),($Y32/$X32)*100),0)","v":0},{"$f":"IF($Y32>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A32=\"S\",ROUND($H32,ORÇAMENTO!$AF$10),\"\"),ROUND($I32,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO32-O32","v":0},{"$nulls":15},{"$f":"IF($A32=\"S\",IF(BM!$I32=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I32,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H32,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C33","v":2},{"$f":"ORÇAMENTO!D33","v":3},"F",{"$f":"ORÇAMENTO!O33","v":"1.5."},"Serviços Complementares",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T33)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W33)","v":0},{"$f":"ORÇAMENTO!X33","v":{"v":15844.26,"d":"15,844.26"}},{"$f":"IF($A33=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I33>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M33/$I33*100,0))","v":0},0,{"$f":"IF($A33=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I33>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O33/$I33*100,0))","v":0},{"$f":"IF($A33=\"S\",VTOTALBM,IF($A33=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A33=\"S\",VTOTALBM,IF($A33=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W33>0,RegimeExecucao=\"Unitário\"),$F33,\"\")","v":""},{"$f":"IF($Y33>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A33=\"S\",$Y33/$X33,\"\"),($Y33/$X33)*100),0)","v":0},{"$f":"IF($Y33>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A33=\"S\",ROUND($H33,ORÇAMENTO!$AF$10),\"\"),ROUND($I33,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A33=\"S\",IF(BM!$I33=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I33,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H33,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A33=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C34","v":"S"},{"$f":"ORÇAMENTO!D34","v":0},"F",{"$f":"ORÇAMENTO!O34","v":"1.5.1."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T34)","v":{"v":1197.2100000000003,"d":"1,197.21"}},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W34)","v":8.73},{"$f":"ORÇAMENTO!X34","v":{"v":10451.619999999999,"d":"10,451.62"}},{"$f":"IF($A34=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I34>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M34/$I34*100,0))","v":0},0,{"$f":"IF($A34=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I34>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O34/$I34*100,0))","v":0},{"$f":"IF($A34=\"S\",VTOTALBM,IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A34=\"S\",VTOTALBM,IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W34>0,RegimeExecucao=\"Unitário\"),$F34,\"\")","v":""},{"$f":"IF($Y34>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A34=\"S\",$Y34/$X34,\"\"),($Y34/$X34)*100),0)","v":0},{"$f":"IF($Y34>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A34=\"S\",ROUND($H34,ORÇAMENTO!$AF$10),\"\"),ROUND($I34,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A34=\"S\",IF(BM!$I34=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I34,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H34,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C35","v":"S"},{"$f":"ORÇAMENTO!D35","v":0},"F",{"$f":"ORÇAMENTO!O35","v":"1.5.2."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T35)","v":78.12},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W35)","v":69.03},{"$f":"ORÇAMENTO!X35","v":{"v":5392.64,"d":"5,392.64"}},{"$f":"IF($A35=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I35>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M35/$I35*100,0))","v":0},0,{"$f":"IF($A35=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I35>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O35/$I35*100,0))","v":0},{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W35>0,RegimeExecucao=\"Unitário\"),$F35,\"\")","v":""},{"$f":"IF($Y35>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A35=\"S\",$Y35/$X35,\"\"),($Y35/$X35)*100),0)","v":0},{"$f":"IF($Y35>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A35=\"S\",ROUND($H35,ORÇAMENTO!$AF$10),\"\"),ROUND($I35,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A35=\"S\",IF(BM!$I35=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I35,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H35,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C36","v":2},{"$f":"ORÇAMENTO!D36","v":3},"F",{"$f":"ORÇAMENTO!O36","v":"1.6."},"Administração de Obra",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T36)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W36)","v":0},{"$f":"ORÇAMENTO!X36","v":{"v":9681.52,"d":"9,681.52"}},{"$f":"IF($A36=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I36>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M36/$I36*100,0))","v":0},0,{"$f":"IF($A36=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I36>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O36/$I36*100,0))","v":0},{"$f":"IF($A36=\"S\",VTOTALBM,IF($A36=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A36=\"S\",VTOTALBM,IF($A36=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W36>0,RegimeExecucao=\"Unitário\"),$F36,\"\")","v":""},{"$f":"IF($Y36>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A36=\"S\",$Y36/$X36,\"\"),($Y36/$X36)*100),0)","v":0},{"$f":"IF($Y36>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A36=\"S\",ROUND($H36,ORÇAMENTO!$AF$10),\"\"),ROUND($I36,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A36=\"S\",IF(BM!$I36=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I36,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H36,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A36=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C37","v":"S"},{"$f":"ORÇAMENTO!D37","v":0},"F",{"$f":"ORÇAMENTO!O37","v":"1.6.1."},"(Código não identificado nas referências)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T37)","v":0.28},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W37)","v":{"v":30639.89,"d":"30,639.89"}},{"$f":"ORÇAMENTO!X37","v":{"v":8579.16,"d":"8,579.16"}},{"$f":"IF($A37=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I37>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M37/$I37*100,0))","v":0},0,{"$f":"IF($A37=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I37>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O37/$I37*100,0))","v":0},{"$f":"IF($A37=\"S\",VTOTALBM,IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A37=\"S\",VTOTALBM,IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},"","",{"$f":"IF(AND($W37>0,RegimeExecucao=\"Unitário\"),$F37,\"\")","v":""},{"$f":"IF($Y37>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A37=\"S\",$Y37/$X37,\"\"),($Y37/$X37)*100),0)","v":0},{"$f":"IF($Y37>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A37=\"S\",ROUND($H37,ORÇAMENTO!$AF$10),\"\"),ROUND($I37,ORÇAMENTO!$AF$11)),\"\")","v":""},0,{"$nulls":15},{"$f":"IF($A37=\"S\",IF(BM!$I37=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I37,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H37,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C38","v":"S"},{"$f":"ORÇAMENTO!D38","v":0},{"$f":"IF(OR($I38>0,$A38=1,$A38=2,$A38=3,$A38=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O38","v":"1.6.2."},{"$f":"ORÇAMENTO.Descricao","v":"(Código não identificado nas referências)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T38)","v":0.08},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W38)","v":{"v":13779.37,"d":"13,779.37"}},{"$f":"ORÇAMENTO!X38","v":{"v":1102.36,"d":"1,102.36"}},{"$f":"IF($A38=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I38>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M38/$I38*100,0))","v":0},{"$f":"L38-J38","v":0},{"$f":"IF($A38=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I38>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O38/$I38*100,0))","v":0},{"$f":"IF($A38=\"S\",VTOTALBM,IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O38-M38","v":0},{"$f":"IF($A38=\"S\",VTOTALBM,IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$nulls":4},{"$f":"IF($W38>0,$D38,\"\")","v":""},{"$f":"IF($W38>0,$E38,\"\")","v":""},{"$f":"IF(AND($W38>0,RegimeExecucao=\"Unitário\"),$F38,\"\")","v":""},{"$f":"IF($Y38>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A38=\"S\",$Y38/$X38,\"\"),($Y38/$X38)*100),0)","v":0},{"$f":"IF($Y38>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A38=\"S\",ROUND($H38,ORÇAMENTO!$AF$10),\"\"),ROUND($I38,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO38-O38","v":0},{"$nulls":15},{"$f":"IF($A38=\"S\",IF(BM!$I38=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I38,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H38,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[null,null,"F"]
[]
[{"$nulls":3},"Observações:",{"$nulls":15},"Observações"]
[]
[]
[]
[]
[{"$nulls":3},{"$f":"IF(OR(AND(ORÇAMENTO!$AF$7=FALSE,ORÇAMENTO!$AF$10=FALSE,RegimeExecucao=\"Global\"),AND(ORÇAMENTO!$AF$7=FALSE,ORÇAMENTO!$AF$10=FALSE,ORÇAMENTO!$AF$11=FALSE,BM!$A$9=FALSE)),\"Não foi considerado arredondamento nos valores da planilha.\",CONCATENATE(\"Foi considerado arredondamento de duas casas decimais para \",IF(AND(RegimeExecucao=\"Unitário\",ORÇAMENTO!$AF$7=TRUE),\"Quantidade; \",\"\"),IF(AND(RegimeExecucao=\"Unitário\",ORÇAMENTO!$AF$10=TRUE),\"Preço unitário; \",\"\"),IF(ORÇAMENTO!$AF$11=TRUE,\"Preço total; \",\"\"),,IF(BM!$A$9=TRUE,\"Medição.\",\"\")))","v":"Foi considerado arredondamento de duas casas decimais para Quantidade; Preço unitário; Preço total; Medição."}]
[]
[{"$nulls":3},{"$f":"IF(CAIXA.Modo,\"\",\"Os serviços medidos informados neste BM encontram-se concluídos, estão em conformidade com os projetos e especificações aceitos pela CAIXA e foram executados de acordo com as normas técnicas.\")","v":"Os serviços medidos informados neste BM encontram-se concluídos, estão em conformidade com os projetos e especificações aceitos pela CAIXA e foram executados de acordo com as normas técnicas."}]
[{"$nulls":4},{"$f":"Import.Município","v":"Dores do Turvo/MG"},{"$nulls":4},{"$f":"IF(DADOS!$D$50<>\"\",\"Preencher os Dados do Responsável pela Fiscalização, na aba DADOS.\",\"\")","v":""}]
[{"$nulls":4},"Local",{"$nulls":4},"Responsável Técnico pela Fiscalização",{"$nulls":12},"Profissional CAIXA:"]
[{"$nulls":9},"Nome:",{"$f":"Import.RespFiscalização","v":0},{"$nulls":11},"Nome:"]
[{"$nulls":4},{"$f":"DADOS!$C$48","v":"00:00:00"},{"$nulls":4},"Profissão:",0,{"$nulls":11},"Matrícula"]
[{"$nulls":4},"Data",{"$nulls":4},"CREA/CAU:",0,{"$nulls":11},"CREA/CAU:"]
[{"$nulls":9},"ART/RRT:",0]

{"sheet":"RRE","index":12,"n_rows":40,"n_cols":41,"rows_kept":40,"hidden":true,"merged":[[2,4,2,7],[2,8,2,10],[3,4,3,7],[3,8,3,10],[3,12,3,14],[5,4,5,7],[5,8,5,11],[6,3,10,3],[6,4,6,7],[6,8,6,11],[8,6,8,7],[8,8,8,9],[8,11,9,11],[9,6,9,7],[9,28,9,33],[9,35,9,40],[10,24,10,25],[10,28,10,30],[10,31,10,33],[10,35,10,37],[10,38,10,40],[14,9,14,10],[14,15,18,15],[15,9,15,10],[16,9,16,10],[17,9,17,10],[18,9,18,10],[19,14,19,15],[21,4,23,15],[25,4,25,6],[25,11,25,14],[30,12,30,14],[31,12,31,14],[32,12,32,14],[37,5,37,6],[37,12,37,14],[38,5,38,6],[38,12,38,14],[39,5,39,6],[39,12,39,14]]}
[{"$nulls":5},{"$f":"CONCATENATE(\"RRE - RELATÓRIO RESUMO DO EMPREENDIMENTO - \",IF(CAIXA.Modo,\"CAIXA\",\"TOMADOR\"))","v":"RRE - RELATÓRIO RESUMO DO EMPREENDIMENTO - TOMADOR"},{"$nulls":9},"Grau de Sigilo\n#PUBLICO",{"$nulls":13},"Acum. Previsto","Acum. Chegada"]
[{"$nulls":28},{"$f":"J16","v":"Repasse"},{"$f":"AD6-AD4-AD3","v":{"v":0,"d":"0.00"}},{"$f":"AE6-AE4-AE3","v":{"v":0,"d":"0.00"}}]
[{"$nulls":4},"PROPONENTE / TOMADOR",{"$nulls":3},"Nº OPERAÇÃO",null,null,"Nº TransfereGOV",{"$nulls":3},"RECURSO",{"$nulls":12},"CP",{"$f":"SUM(T13:OFFSET(T15,-1,0))","v":{"v":0,"d":"0.00"}},{"$f":"IF(OR($O$19<$M$19,$M$17>$AD$3),MIN($M$17,$L$17),MIN($AD$3,$N$19-$N$18+$M$17))","v":{"v":0,"d":"0.00"}}]
[{"$nulls":4},{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"},{"$nulls":3},{"$f":"Import.CR","v":"1102126-65"},null,null,{"$f":"Import.TransfereGOV","v":"981637"},"VALORES CONTRATADOS (R$):",null,null,{"$f":"import.recurso","v":"OGU"},{"$nulls":12},"Outros",{"$f":"SUM(U13:OFFSET(U15,-1,0))","v":{"v":0,"d":"0.00"}},{"$f":"IF(OR($O$19<$M$19,$M$18>$AD$4),MIN($M$18,$L$18),MIN($AD$4,$N$19+$M$18))","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":4},"APELIDO DO EMPREENDIMENTO",{"$nulls":3},"MUNICÍPIO / UF",{"$nulls":3},{"$f":"IF(import.recurso=\"FGTS\",\"FINANCIAMENTO\",\"REPASSE\")","v":"REPASSE"},"CONTRAPARTIDA","INVESTIMENTO","Nº RRE",{"$nulls":12},"Investimento",{"$f":"$O$19","v":{"v":0,"d":"0.00"}},{"$f":"AD6","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"FILTRO",{"$f":"Import.Apelido","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$nulls":3},{"$f":"Import.Município","v":"Dores do Turvo/MG"},{"$nulls":3},{"$f":"Import.Repasse","v":{"v":529554,"d":"529,554.00"}},{"$f":"Import.Contrapartida","v":{"v":229006.27,"d":"229,006.27"}},{"$f":"M7+N7","v":{"v":758560.27,"d":"758,560.27"}},{"$f":"IF(ACOMPANHAMENTO=\"PLE\",PLE.Medicao,BM.medicao)","v":1}]
[]
[{"$nulls":6},"Situação do TC/CR:",null,"Percentual previsto em:",null,null,"Saldo a Reprogramar","Repasse (R$)","Contrapartida (R$)",{"$nulls":7},"Lista CTEF"]
[{"$nulls":6},{"$f":"IF(J10=\"-\",\"-\",IF($P$15<J10,\"Atrasada\",IF($P$15>J10,\"Adiantada\",\"Normal\")))","v":"Normal"},null,{"$f":"DATE(YEAR($L$26),MONTH($L$26),1)","v":"1900-01-01"},{"$f":"IF($I$10<DATE(YEAR(CRONO!$U$13),MONTH(CRONO!$U$13),1),0,IF($I$10>OFFSET(CRONO!$AG$13,0,-1),1,INDEX(CRONO!$T$170:$AH$170,MATCH(RRE!$I$10,CRONO!$T$13:$AG$13,0))))","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"QCI!L10","v":{"v":10.20000000006985,"d":"10.20"}},{"$f":"QCI!M10","v":0},{"$nulls":14},"PLE",{"$nulls":6},"BM"]
[{"$nulls":12},{"$f":"IF(CAIXA.Modo,\"Valores Aferidos (R$)\",\"Valores Medidos (R$)\")","v":"Valores Medidos (R$)"},{"$nulls":8},"Lista CTEFs",null,null,{"$f":"IF(CAIXA.Modo,\"Valores Aferidos (R$)\",\"Valores Medidos (R$)\")","v":"Valores Medidos (R$)"},{"$nulls":3},"Acumulado Período Anterior",null,null,"Acumulado incluindo o Período",{"$nulls":3},"Acumulado Período Anterior",null,null,"Acumulado incluindo o Período"]
[{"$f":"MATCH(E12,ORÇAMENTO!$E$15:$E$39,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A12),NA(),OFFSET(ORÇAMENTO!$D$15,$A12,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B12","v":"Branco"},{"$f":"IF(L12>0,\"F\",\"\")","v":""},{"$f":"QCI!D12","v":{"v":-1,"d":"-1."}},{"$f":"QCI!G12","v":""},{"$f":"QCI!H12","v":0},{"$f":"QCI!I12","v":0},{"$f":"QCI!J12","v":""},{"$f":"QCI!K12","v":""},{"$f":"IF($C12=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X12),\"\",$X12))","v":""},{"$f":"QCI!$O12","v":0},{"$f":"ROUND(IF(C12=\"Automático\",AE12+AL12,Y12),2)","v":0},{"$f":"O12-M12","v":0},{"$f":"ROUND(IF(C12=\"Automático\",AH12+AO12,Z12),2)","v":0},{"$f":"O12/(L12+10^-12)","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(IF($C12=\"Automático\",AC12+AJ12,$Y12*IF(ISERROR(QCI!$AA12/QCI!$O12),0,QCI!$AA12/QCI!$O12)),2)","v":0},{"$f":"ROUND(IF($C12=\"Automático\",AD12+AK12,$Y12*IF(ISERROR(QCI!$AB12/QCI!$O12),0,QCI!$AB12/QCI!$O12)),2)","v":0},{"$f":"ROUND(IF($C12=\"Automático\",AF12+AM12,$Z12*IF(ISERROR(QCI!$AA12/QCI!$O12),0,QCI!$AA12/QCI!$O12)),2)","v":0},{"$f":"ROUND(IF($C12=\"Automático\",AG12+AN12,$Z12*IF(ISERROR(QCI!$AB12/QCI!$O12),0,QCI!$AB12/QCI!$O12)),2)","v":0},{"$f":"IF(AND($L12>0,$J12<>0,$J12<>\"\",COUNTIF($J12:$J$13,$J12)=1),OFFSET(V12,-1,0)+1,OFFSET(V12,-1,0))","v":"Lista CTEFs"},{"$nulls":6},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$BV$15:$CN$15,$A12,0,$B12)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AJ$15:$BB$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$BV$15:$CN$15,$A12,0,$B12)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AJ$15:$BB$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$BV$15:$CN$15,$A12,0,$B12),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AJ$15:$BB$15,$A12,0,$B12))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A12,0,$B12),1,OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$BV$15:$CN$15,$A12,0,$B12)<=PLE.Medicao)*OFFSET(CÁLCULO!$AJ$15:$BB$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$BV$15:$CN$15,$A12,0,$B12)<=PLE.Medicao)*OFFSET(CÁLCULO!$AJ$15:$BB$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$BV$15:$CN$15,$A12,0,$B12),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AJ$15:$BB$15,$A12,0,$B12))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A12,0,$B12),1,OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A12,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A12,0))","v":0}]
["Linha\nPO","Altura","Busca","↓","Meta","Descrição da Meta","Situação","Quantidade","Unid.","Lote de Licitação / nº do CTEF","BM / PLE nº","Valor Total (R$)","Acumulado Período Anterior","No Período","Acumulado incluindo o Período","Execução Física Acum.",null,"Acum. Período Anterior - CP","Acum. Período Anterior - Outros","Acum. Incluindo Período - CP","Acum. Incluindo Período - Outros",null,null,"BM / PLE nº","Acumulado Período Anterior","Acumulado incluindo o Período",null,null,"CP","Outros","Investimento","CP","Outros","Investimento",null,"CP","Outros","Investimento","CP","Outros","Investimento"]
[{"$f":"MATCH(E14,ORÇAMENTO!$E$15:$E$39,0)-1","v":1},{"$f":"IF(ISERROR($A14),NA(),OFFSET(ORÇAMENTO!$D$15,$A14,0))","v":23},{"$f":"QCI!B14","v":"Automático"},{"$f":"IF(L14>0,\"F\",\"\")","v":"F"},{"$f":"QCI!D14","v":{"v":1,"d":"1."}},{"$f":"QCI!G14","v":"Pavimentação na Rua Meire Aparecida Fernandes Marotta"},{"$f":"QCI!H14","v":"Em Análise"},{"$f":"QCI!I14","v":2726.84},{"$f":"QCI!J14","v":"m²"},{"$f":"QCI!K14","v":"LOTE 1"},{"$f":"IF($C14=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X14),\"\",$X14))","v":1},{"$f":"QCI!$O14","v":{"v":758550.07,"d":"758,550.07"}},{"$f":"ROUND(IF(C14=\"Automático\",AE14+AL14,Y14),2)","v":0},{"$f":"O14-M14","v":0},{"$f":"ROUND(IF(C14=\"Automático\",AH14+AO14,Z14),2)","v":0},{"$f":"O14/(L14+10^-12)","v":{"v":0,"d":"0.00%"}},null,{"$f":"ROUND(IF($C14=\"Automático\",AC14+AJ14,$Y14*IF(ISERROR(QCI!$AA14/QCI!$O14),0,QCI!$AA14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AD14+AK14,$Y14*IF(ISERROR(QCI!$AB14/QCI!$O14),0,QCI!$AB14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AF14+AM14,$Z14*IF(ISERROR(QCI!$AA14/QCI!$O14),0,QCI!$AA14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AG14+AN14,$Z14*IF(ISERROR(QCI!$AB14/QCI!$O14),0,QCI!$AB14/QCI!$O14)),2)","v":0},{"$f":"IF(AND($L14>0,$J14<>0,$J14<>\"\",COUNTIF($J$13:$J14,$J14)=1),OFFSET(V14,-1,0)+1,OFFSET(V14,-1,0))","v":1},{"$nulls":6},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$BV$15:$CN$15,$A14,0,$B14)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AJ$15:$BB$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)*(PLE!$AE$9-PLE!$Y$9)),0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$BV$15:$CN$15,$A14,0,$B14)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AJ$15:$BB$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)*(PLE!$AE$9-PLE!$Y$9)),0))","v":0},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$BV$15:$CN$15,$A14,0,$B14),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AJ$15:$BB$15,$A14,0,$B14))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A14,0,$B14),1,OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$BV$15:$CN$15,$A14,0,$B14)<=PLE.Medicao)*OFFSET(CÁLCULO!$AJ$15:$BB$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)*PLE!$AE$9),0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$BV$15:$CN$15,$A14,0,$B14)<=PLE.Medicao)*OFFSET(CÁLCULO!$AJ$15:$BB$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)*PLE!$AE$9),0))","v":0},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$BV$15:$CN$15,$A14,0,$B14),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AJ$15:$BB$15,$A14,0,$B14))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A14,0,$B14),1,OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14))*PLE!$AE$9,0)),2)","v":0},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A14,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A14,0))","v":0}]
[{"$nulls":3},"F",{"$nulls":5},"(%)",null,{"$f":"IF(ISERROR(L19/$L19),0,ROUND(L19/$L19,4))","v":{"v":1,"d":"( 100.00% )"}},{"$f":"IF(ISERROR(M19/$L19),0,ROUND(M19/$L19,4))","v":{"v":0,"d":"( 0.00% )"}},{"$f":"IF(ISERROR(N19/$L19),0,ROUND(N19/$L19,4))","v":{"v":0,"d":"( 0.00% )"}},{"$f":"IF(ISERROR(O19/$L19),0,ROUND(O19/$L19,4))","v":{"v":0,"d":"( 0.00% )"}},{"$f":"O19/(L19+10^-12)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":3},"F",{"$nulls":5},{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento\",\"Repasse\")","v":"Repasse"},null,{"$f":"QCI!L15","v":{"v":529543.7999999999,"d":"529,543.80"}},{"$f":"M19-M18-M17","v":0},{"$f":"O16-M16","v":0},{"$f":"O19-O18-O17","v":0},{"$nulls":9},"Anterior (R$)","Acumulado (R$)",null,null,"Max CP/OU Ant.","Max CP/OU Acum."]
[{"$nulls":3},"F",{"$nulls":5},"Contrapartida",null,{"$f":"QCI!M15","v":{"v":229006.27,"d":"229,006.27"}},{"$f":"ROUND(IF(OFFSET($X$17,0,1)<>\"\",OFFSET($X$17,0,1),SUM(R13:OFFSET(R15,-1,0))),2)","v":0},{"$f":"O17-M17","v":0},{"$f":"IF(OFFSET($X$17,0,2)<>\"\",OFFSET($X$17,0,2),$AE$3)","v":0},{"$nulls":8},"CP",{"$nulls":4},{"$f":"MIN($L17,$O$19-OFFSET($X$18,0,1))","v":0},{"$f":"MIN($L17,$O$19-OFFSET($X$18,0,2))","v":0}]
[{"$nulls":3},"F",{"$nulls":5},"Outros",null,{"$f":"QCI!N15","v":0},{"$f":"ROUND(IF(OFFSET($X$18,0,1)<>\"\",OFFSET($X$18,0,1),SUM(S13:OFFSET(S15,-1,0))),2)","v":0},{"$f":"O18-M18","v":0},{"$f":"IF(OFFSET($X$18,0,2)<>\"\",OFFSET($X$18,0,2),$AE$4)","v":0},{"$nulls":8},"OU",{"$nulls":4},{"$f":"MIN($L18,$O$19-OFFSET($X$17,0,1))","v":0},{"$f":"MIN($L18,$O$19-OFFSET($X$17,0,2))","v":0}]
[{"$nulls":3},"F",{"$nulls":5},"Investimento",null,{"$f":"SUM(L13:OFFSET(L15,-1,0))","v":{"v":758550.07,"d":"758,550.07"}},{"$f":"ROUND(SUM(M13:OFFSET(M15,-1,0)),2)","v":0},{"$f":"O19-M19","v":0},{"$f":"SUM(O13:OFFSET(O15,-1,0))","v":0}]
[{"$nulls":14},{"$f":"\"Acumulado Anterior:  \"&TEXT($M$19/($L$19+10^-12),\"0,00%\")","v":"Acumulado Anterior:  0,00%"}]
[{"$nulls":4},"Observações:"]
[]
[]
[]
[{"$nulls":11},{"$f":"IF(L26=0,\"Preencher a data de fechamento do RRE na aba DADOS (célula \"&ADDRESS(ROW(Import.DataFechaRRE),COLUMN(Import.DataFechaRRE),4)&\")\",\"\")","v":"Preencher a data de fechamento do RRE na aba DADOS (célula C48)"}]
[{"$nulls":4},{"$f":"Import.Município","v":"Dores do Turvo/MG"},{"$nulls":6},{"$f":"DADOS!$C$48","v":"00:00:00"}]
[{"$nulls":4},"Local",{"$nulls":6},"Data"]
[]
[]
[{"$nulls":4},{"$f":"IF(CAIXA.Modo,\"Responsável Gerencial CAIXA\",\"Representante Tomador\")","v":"Representante Tomador"},{"$nulls":6},{"$f":"IF(CAIXA.Modo,\"Responsável Técnico CAIXA\",\"Responsável Técnico pela Fiscalização\")","v":"Responsável Técnico pela Fiscalização"}]
[{"$nulls":4},"Nome:",{"$f":"IF(CAIXA.Modo,DADOS!C60,DADOS!C28)","v":"Kallil Dahier Moreira Cunha"},{"$nulls":5},"Nome:",{"$f":"IF(CAIXA.Modo,BM!X51,DADOS!C51)","v":0}]
[{"$nulls":4},{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"},{"$f":"IF(CAIXA.Modo,DADOS!C61,DADOS!C29)","v":"Prefeito Municipal"},{"$nulls":5},{"$f":"IF(CAIXA.Modo,\"Matrícula:\",\"Profissão:\")","v":"Profissão:"},{"$f":"IF(CAIXA.Modo,BM!X52,DADOS!C52)","v":0}]
[{"$nulls":11},"CREA/CAU:",{"$f":"IF(CAIXA.Modo,BM!X53,DADOS!C53)","v":0}]
[{"$nulls":11},{"$f":"IF(CAIXA.Modo,\"\",\"ART/RRT:\")","v":"ART/RRT:"},{"$f":"IF(CAIXA.Modo,\"\",DADOS!C54)","v":0}]
[]
[]
[{"$nulls":4},{"$f":"IF(CAIXA.Modo,\"Responsável Social CAIXA\",\"Responsável Social\")","v":"Responsável Social"},{"$nulls":6},{"$f":"IF(CAIXA.Modo,\"Responsável Operacional CAIXA\",\"Responsável Financeiro\")","v":"Responsável Financeiro"}]
[{"$nulls":4},"Nome:",{"$nulls":6},"Nome:"]
[{"$nulls":4},{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"},{"$nulls":6},{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"}]
[{"$nulls":4},{"$f":"IF(CAIXA.Modo,\"Matr:\",\"\")","v":""},{"$nulls":6},{"$f":"IF(CAIXA.Modo,\"Matrícula:\",\"\")","v":""}]

{"sheet":"OFÍCIO","index":13,"n_rows":55,"n_cols":7,"rows_kept":55,"hidden":true,"merged":[[0,1,3,2],[5,2,5,3],[7,1,7,6],[9,1,9,3],[10,2,10,3],[13,2,13,6],[14,2,15,6],[17,2,17,6],[18,1,19,1],[18,2,19,6],[23,1,25,6],[27,1,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,6],[29,1,29,2],[29,5,29,6],[30,1,30,2],[30,5,30,6],[31,1,31,2],[31,5,31,6],[32,1,32,2],[32,5,32,6],[33,1,33,2],[33,5,33,6],[36,1,37,6],[38,1,39,6],[41,1,45,6],[53,1,53,6],[54,1,55,6]]}
[{"$nulls":6},"Grau de Sigilo"]
[{"$nulls":6},"# PÚBLICO"]
[]
[]
[null,null,{"$f":"IF(Import.Ofício.Num=0,\"Preencher o número do Ofício\",\"\")","v":"Preencher o número do Ofício"}]
[null,"Ofício n°:"]
[]
[null,{"$f":"CONCATENATE(RRE!$E$26,\", \",TEXT(RRE!$L$26,\"dd\"\" de \"\"mmmm\"\" de \"\"aaaa\"))","v":"Dores do Turvo/MG, 00 de janeiro de 1900"}]
[null,"À"]
[null,"CAIXA ECONÔMICA FEDERAL"]
[null,"GIGOV"]
[]
[]
[null,"Assunto:",{"$f":"CONCATENATE(RRE.Numero,\"ª\",\" Solicitação de \",IF(import.recurso=\"OGU\",\"Desbloqueio\",\"Desembolso\"),\" de Recursos.\")","v":"1ª Solicitação de Desbloqueio de Recursos."}]
[null,"REF:",{"$f":"CONCATENATE(\"Contrato de \",IF(import.recurso=\"OGU\",\"Repasse\",\"Financiamento\"),\" - Operação nº \",Import.CR,IF(Import.TransfereGOV=\"\",\"\",CONCATENATE(\" - TransfereGOV nº \",Import.TransfereGOV)))","v":"Contrato de Repasse - Operação nº 1102126-65 - TransfereGOV nº 981637"}]
[]
[]
[null,"Objeto:",{"$f":"Import.DescLote","v":"Pavimentação de vias urbanas no município de Dores do Turvo"}]
[null,"Proponente / Tomador:",{"$f":"Import.Proponente","v":"MUNICÍPIO DE DORES DO TURVO"}]
[]
[]
[null,{"$f":"IF(B11=\"GIGOV\",\"Senhor Gerente\",\"Senhor Superintendente\")","v":"Senhor Gerente"}]
[]
[null,{"$f":"CONCATENATE(\"1. Vimos pelo presente, solicitar à Caixa Econômica Federal autorização para \",IF(import.recurso=\"OGU\",\"desbloqueio\",\"desembolso\"),\" da parcela de recursos relativa ao Contrato de \",IF(import.recurso=\"OGU\",\"Repasse\",\"Financiamento\"),\" em referência, conforme valores abaixo discriminados e, para tanto, anexamos a documentação necessária ao pleito.\")","v":"1. Vimos pelo presente, solicitar à Caixa Econômica Federal autorização para desbloqueio da parcela de recursos relativa ao Contrato de Repasse em referência, conforme valores abaixo discriminados e, para tanto, anexamos a documentação necessária ao pleito."}]
[]
[]
[]
[{"$nulls":3},"Valores Vigentes do TC/CR",{"$f":"\"Evolução da \"&RRE.Numero&\"ª Medição\"","v":"Evolução da 1ª Medição"},"Valores Medidos Acumulados"]
[]
[null,{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento:\",\"Repasse:\")","v":"Repasse:"},null,{"$f":"RRE!L16","v":{"v":529543.7999999999,"d":"R$ 529,543.80"}},{"$f":"RRE!N16","v":0},{"$f":"RRE!O16","v":0}]
[null,"Contrapartida Financeira:",null,{"$f":"RRE!L17","v":{"v":229006.27,"d":"R$ 229,006.27"}},{"$f":"RRE!N17","v":0},{"$f":"RRE!O17","v":0}]
[null,"Outros:",null,{"$f":"RRE!L18","v":0},{"$f":"RRE!N18","v":0},{"$f":"RRE!O18","v":0}]
[null,"Investimento:",null,{"$f":"RRE!L19","v":{"v":758550.07,"d":"R$ 758,550.07"}},{"$f":"RRE!N19","v":0},{"$f":"RRE!O19","v":0}]
[null,"Execução Física:",null,"-",{"$f":"RRE!$N$19/(RRE!$L$19+10^-12)","v":{"v":0,"d":"0.00%"}},{"$f":"RRE!P15","v":{"v":0,"d":"0.00%"}}]
[]
[]
[null,{"$f":"IF(RRE.Numero>1,\"2. Encaminhamos ainda a documentação relativa à prestação de contas da etapa físico-financeira anterior.\",\"\")","v":""}]
[]
[null,{"$f":"IF(AND(RRE.Numero>1,NOT(ISBLANK(Import.TransfereGOV))),\"3. Na oportunidade, informamos que a execução financeira da parcela anterior está devidamente comprovada no TransfereGOV.\",\"\")","v":""}]
[]
[]
[null,{"$f":"IF($B$37=\"\",0,1)+IF($B$39=\"\",0,1)+2&\". Informamos também a manutenção da Placa de Obra em local visível e de acordo com padrão estabelecido pela Presidência da República, constante do Manual Visual de Placas e Adesivos de Obra.\"","v":"2. Informamos também a manutenção da Placa de Obra em local visível e de acordo com padrão estabelecido pela Presidência da República, constante do Manual Visual de Placas e Adesivos de Obra."}]
[]
[]
[]
[]
[]
[]
[null,"Atenciosamente,"]
[]
[]
[]
[]
[null,{"$f":"DADOS!$C$28","v":"Kallil Dahier Moreira Cunha"}]
[null,{"$f":"DADOS!$C$29","v":"Prefeito Municipal"}]

{"sheet":"PO-PLE","index":14,"n_rows":1,"n_cols":19,"rows_kept":1,"hidden":true}
["Nivel","N° Macrosserviço / Serviço","Fonte","Código","Descrição Macrosserviço / Serviço","Qtd. (valor calculado)","Und.","Custo Unitário Referência","Custo Unitário","BDI","Preço Unitário (valor calculado)","Preço Total (valor calculado)","Observação","N° Evento","Evento","N° Frente de Obra","Frente de Obra","Qtd.","Valor"]

{"sheet":"CFF-PLE","index":15,"n_rows":1,"n_cols":5,"rows_kept":1,"hidden":true}
["N° do Evento","Título do Evento","N° da Frente de Obra","Frente de Obra","N° do Período de Conclusão do Evento"]

{"sheet":"PO-BM","index":16,"n_rows":1,"n_cols":17,"rows_kept":1,"hidden":true}
["Nivel","N° Macrosserviço / Serviço","Fonte","Código","Descrição Macrosserviço / Serviço","Qtd. (valor calculado)","Und.","Custo Unitário Referência","Custo Unitário","BDI","Preço Unitário (valor calculado)","Preço Total (valor calculado)","Observação","N° Frente de Obra","Frente de Obra","Qtd.","Valor"]

{"sheet":"CFF-BM","index":17,"n_rows":1,"n_cols":4,"rows_kept":1,"hidden":true}
["Número","Macrosserviço","Parcela","Percentual Parcela"]